TIDMTSTL

RNS Number : 5971X

Tristel PLC

23 February 2017

TRISTEL plc

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

Half-year Report

Unaudited Interim Results for the six months ended 31 December 2016

Tristel plc (AIM: TSTL), the manufacturer of infection prevention, contamination control and hygiene products, announces its interim results for the six months ended 31 December 2016, ahead of management expectations as stated at the AGM.

Tristel's lead technology is a proprietary chlorine dioxide formulation and the Company addresses three distinct markets:

   --    The Human Healthcare market (hospital infection prevention - via the Tristel brand) 

-- The Contamination Control market (control of contamination in critical environments - via the Crystel brand)

-- The Animal Healthcare market (veterinary practice infection prevention - via the Anistel brand)

Financial highlights

   --     Revenue up 22% to GBP9.75m (2015: GBP8.01m) 

-- Overseas sales up 45% to GBP4.2m (2015: GBP2.9m), representing 43% of total sales (2015: 36%)

   --     EBITDA and share based payments up 21% to GBP2.3m (2015: GBP1.9m) 
   --     Pre-tax profit before share based payments up 15% to GBP1.7m (2015: GBP1.48m) 
   --     Adjusted EPS before share based payments up 14% to 3.30p (2015: 2.89p) 
   --     Interim dividend of 1.40p per share (2015: 1.14p), an increase of 23% 
   --     Cash of GBP3.9m (2015: GBP4.3m) post GBP1.1m for acquisition 

Operational highlights

   --     Positive profit contribution from Australian acquisition 
   --     Results benefiting from Sterling weakness since the EU referendum result 
   --     First meeting with Environmental Protection Agency (EPA) in October 2016 
   --     Second meeting with Food and Drug Administration (FDA) in February 2017 
   --     Company is continuing to invest for future growth 

Commenting on current trading, Paul Swinney, Chief Executive of Tristel, said: "We are pleased to report strong half-on-half revenue growth which has been above our targeted range of 10-15%. We have also delivered the pre-tax profit margin of 17.5% that we target, even after costs of GBP0.2m incurred during the half in pursuit of our North American business plan. Profit before tax and share based payments has risen by 15% to GBP1.7m and strong cash generation saw cash of GBP3.9m at 31 December 2016 compared with GBP5.7m at 30 June last year, despite cash outflows of GBP1.1m for the Australian acquisition and dividend payments of GBP2.2m during the period.

"We are progressing satisfactorily with our planned entry into the North American hospital market."

There will be a webinar for investors at 12.15 today (23 February). If you would like to join the webinar, please register here https://www.equitydevelopment.co.uk/news-and-events/

 
  Tristel plc                                                         www.tristel.com 
  Paul Swinney, Chief Executive                                    Tel: 01638 721 500 
  Liz Dixon, Finance Director 
 
  finnCap 
  Geoff Nash / Giles Rolls, Corporate                              Tel: 020 7220 0500 
   Finance 
  Alice Lane, Corporate Broking 
 
  Walbrook PR Ltd                        Tel: 020 7933 8780 or tristel@walbrookpr.com 
  Paul McManus                                                     Mob: 07980 541 893 
  Lianne Cawthorne                                                 Mob: 07584 391 303 
 

Chairman's statement

Results

The Company made excellent progress during the first half, with sales increasing to GBP9.75m, up 22% on the comparable period last year.

We are very pleased that sales in the United Kingdom picked up the pace of growth, rising 9% to GBP5.56m half-on-half. This performance was flattered by a bulk purchase during the half by our largest customer, NHS Supply Chain. This purchase enabled the substitution of a discontinued pack size and contributed approximately GBP150,000 in sales during the half.

Overseas sales once again rose, up 45% to GBP4.19m. During the half overseas sales represented 43% of total sales, compared to 36% during the same period last year. Our Australian subsidiary, which we acquired on 15 August 2016, represented GBP487,000 of the overseas sales growth of GBP1.3m.

 
  Overseas sales          First half    First half     Period-on-period       Period-on-period       Period-on-period 
                            2016-17       2015-16         growth GBP              growth %            growth % at a 
                              GBP           GBP                                                     constant currency 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
  China & Hong Kong 
   (subsidiaries)          649,000       486,000            163,000                  34%                   31% 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
  Germany (subsidiary)    1,526,000      794,000            732,000                  92%                   62% 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
  New Zealand 
   (subsidiary)            299,000       202,000            97,000                   48%                   18% 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
  Overseas 
   distributors 
   (managed by UK) 1       943,000      1,122,000          (179,000)                -16%                   -16% 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
  Overseas sales 
   excluding impact of 
   acquisition            3,417,000     2,604,000           813,000                  31%                   19% 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
  Australia 
   (subsidiary) 2          776,000       289,000            487,000                 169%                   113% 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
  Total overseas sales    4,193,000     2,893,000          1,300,000                 45%                   29% 
----------------------  ------------  ------------  ---------------------  ---------------------  -------------------- 
 

1 Certain distributors have been absorbed into direct operations.

2 Distributor acquired during the period - included within New Zealand subsidiary sales in last year's Interim Statement.

The weakness of Sterling since the EU Referendum result has benefited Group sales. Stated at constant currency, overseas sales growth would have been reported at 29% rather than 45%.

Overseas sales are now approaching 50% of the total and reflect the Company's strategic goal of becoming a global force in the infection prevention industry. We expect the contribution to Group sales from overseas markets to exceed 50% during the course of our current strategic plan which takes us to 30 June 2019.

Progress of our investments to improve efficiency and for future growth

This time last year I explained how the business was investing in plant and process in order to improve efficiency. During the period we increased sales by GBP1.7m, gross margin from 71% to 74%, whilst headcount increased by only six people (five of whom joined with our Australian acquisition).

During the period we have made significant investments towards future growth, including GBP200,000 spent on our North American market entry plan, and GBP54,000 in relation to other potential markets.

Our pre-tax profit margin of 17.5% is in line with our strategic target, and represents profit before tax and share based payments of GBP1.7m, which is an increase of 15% half-on-half.

We are pursuing a broadly based plan to enter the United States and Canadian markets and this programme includes eight products for which we will require a combination of FDA and EPA approvals. We have held two meetings with the FDA and one with the EPA, we have attended a number of clinical conferences and trade exhibitions during the half and are in the process of piecing together our market entry plan. I am satisfied that we are progressing well towards our strategic objective of entering the North American market in the financial year 2018-19.

Dividend

The business continues to convert profit to cash. During the half to 31 December 2016 a special dividend of 3 pence per share and a final dividend of 2.19 pence per share were paid, aggregating GBP2.2m. In addition, we completed upon an acquisition of our Australian distributor's business, at a cost of GBP1.1m. At the period end cash was GBP3.9m. We will pay an interim dividend of 1.40 pence per share on 13 April to shareholders on the register on 24 March 2017, with an ex-dividend date of 23 March 2017. Our historic dividend policy is to cover the standard dividend two times and in the past was paid 25% as an interim dividend and 75% as a final. Last year, given the increase in dividend tax effective from 6 April 2016, we paid 40% as an interim and brought forward the payment to March. Going forward we will continue to cover the standard dividend two times and we will pay 40% as an interim in April and 60% as a final dividend in December.

Outlook

We outlined in October 2016 our strategic targets:

   --     to grow sales by 10-15% on average over the next three years 

-- to attain a profit before tax and share based payments margin of at least 17.5%, whilst investing in future growth

-- to return cash that is surplus to the operational and investment needs of the business in the form of special dividends

These targets continue to guide us and remain achievable.

I believe the business is in good shape and shareholders can confidently look forward to their Company's further progress and growth in the years ahead.

Francisco Soler

Chairman

23 February 2017

CONDENSED CONSOLIDATED INCOME STATEMENT

RESULTS FOR THE SIX MONTHSED 31 DECEMBER 2016

 
 
                                                 6 months       6 months 
                                                    ended          ended    Year ended 
                                                31-Dec-16      31-Dec-15     30-Jun-16 
                                              (unaudited)    (unaudited)     (audited) 
                                                  GBP'000        GBP'000       GBP'000 
 
                                     Note 
  Revenue                             3             9,748          8,010        17,104 
  Cost of sales                                   (2,496)        (2,289)       (4,549) 
 
  Gross profit                                      7,252          5,721        12,555 
 
  Administrative expenses 
   - share based payments                             (5)        (1,015)         (674) 
  Administrative expenses 
   - depreciation & amortisation                    (595)          (401)       (1,071) 
  Administrative expenses 
   - other                                        (4,959)        (3,850)       (8,242) 
                                            -------------  -------------  ------------ 
  Total administrative expenses                   (5,559)        (5,266)       (9,987) 
 
  Operating profit                                  1,693            455         2,568 
 
  Finance income                                        2              4            12 
  Results from equity accounted 
   associate                                            6              6            13 
 
  Profit before taxation                            1,701            465         2,593 
 
  Taxation                                          (312)          (273)         (491) 
 
  Profit for the period                             1,389            192         2,102 
                                            =============  =============  ============ 
 
  Attributable to: 
  Equity holders of the parent                      1,389            192         2,102 
 
                                                    1,389            192         2,102 
                                            =============  =============  ============ 
 
  Earnings per share from 
   continuing operations 
  attributable to equity holders     Note 
   of the parent                      4 
  Basic (pence)                                      3.30           0.46          5.01 
                                            =============  =============  ============ 
  Diluted (pence)                                    3.14           0.45          4.81 
                                            =============  =============  ============ 
 

All amounts relate to continuing operations.

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTHSED 31 DECEMBER 2016

 
 
                                             6 months       6 months 
                                                ended          ended    Year ended 
                                            31-Dec-16      31-Dec-15     30-Jun-16 
                                          (unaudited)    (unaudited)     (audited) 
                                              GBP'000        GBP'000       GBP'000 
 
  Profit for the period                         1,389            192         2,102 
 
 
    Items that will be reclassified 
    subsequently to Profit and loss 
  Exchange differences on translation 
   of foreign operations                           81             13           146 
                                        -------------  -------------  ------------ 
  Other comprehensive income for 
   the period                                      81             13           146 
 
  Total comprehensive income for 
   the period                                   1,470            205         2,248 
                                        =============  =============  ============ 
 
  Attributable to: 
  Equity holders of the parent                  1,470            205         2,248 
 
                                                1,470            205         2,248 
                                        =============  =============  ============ 
 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTHSED 31 DECEMBER 2016

 
 
                      Share      Share     Merger     Foreign     Retained           Total           Non-        Total 
                                                                  earnings    attributable    controlling       equity 
                                                                              to owners of      interests 
                                                                                the parent 
                    capital    premium    reserve    exchange 
                               account                reserve 
                    GBP'000    GBP'000    GBP'000     GBP'000      GBP'000         GBP'000        GBP'000      GBP'000 
 
  30 June 2015          414      9,920        478       (147)        3,493          14,158              7       14,165 
 
   Transactions with owners 
  Dividends paid          -          -          -           -      (2,141)         (2,141)              -      (2,141) 
  Shares issued           7        535          -           -            -             542              -          542 
  Adjustment for 
  change of 
  controlling 
  interests               -          -          -           -            -               -              -            - 
  Share-based 
   payments               -          -          -           -        1,015           1,015              -        1,015 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Total 
   transactions 
   with owners            7        535          -           -      (1,126)           (584)              -        (584) 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Profit for the 
   period ended 
   31 Dec 2015            -          -          -           -          192             192              -          192 
  Other 
   comprehensive 
   income:- 
   Exchange 
   differences 
   on 
   translation 
   of foreign 
   operations             -          -          -          13            -              13              -           13 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Total 
   comprehensive 
   income                 -          -          -          13          192             205              -          205 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  31 December 
   2015                 421     10,455        478       (134)        2,559          13,779              7       13,786 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Transactions with owners 
  Dividends paid          -          -          -           -        (480)           (480)              -        (480) 
  Shares issued           -       (44)          -           -            -            (44)              -         (44) 
  Share-based 
   payments               -          -          -           -        (341)           (341)              -        (341) 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Total 
   transactions 
   with owners            -       (44)          -           -        (821)           (865)              -        (865) 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Profit for the 
   period ended 
   30 Jun 2016            -          -          -           -        1,910           1,910              -        1,910 
  Other 
   comprehensive 
   income:- 
   Exchange 
   differences 
   on 
   translation 
   of foreign 
   operations             -          -          -         133            -             133              -          133 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Total 
   comprehensive 
   income                 -          -          -         133        1,910           2,043              -        2,043 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  30 Jun 2016           421     10,411        478         (1)        3,648          14,957              7       14,964 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Transactions with owners 
  Dividends paid          -          -          -           -      (2,193)         (2,193)              -      (2,193) 
  Shares issued           3         32          -           -            -              35              -           35 
  Share-based 
   payments               -          -          -           -            5               5              -            5 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Total 
   transactions 
   with owners            3         32          -           -      (2,188)         (2,153)              -      (2,153) 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Profit for the 
   period ended 
   31 Dec 2016            -          -          -           -        1,389           1,389            (2)        1,387 
  Other 
   comprehensive 
   income:- 
   Exchange 
   differences 
   on 
   translation 
   of foreign 
   operations             -          -          -          81            -              81              -           81 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  Total 
   comprehensive 
   income                 -          -          -          81        1,389           1,470            (2)        1,468 
                  ---------  ---------  ---------  ----------  -----------  --------------  -------------  ----------- 
  31 Dec 2016           424     10,443        478          80        2,849          14,274              5       14,279 
                  =========  =========  =========  ==========  ===========  ==============  =============  =========== 
 

CONDENSED CONSOLIDATED BALANCE SHEET

AS AT 31 DECEMBER 2016

 
 
                                               31-Dec-16      31-Dec-15    30-Jun-16 
                                             (unaudited)    (unaudited)    (audited) 
                                                 GBP'000        GBP'000      GBP'000 
  Non-current assets 
  Goodwill & other Intangible assets               6,882          6,253        6,047 
  Property, plant and equipment                    1,381          1,330        1,416 
  Deferred tax                                        68             37            - 
 
                                                   8,331          7,620        7,463 
                                           -------------  -------------  ----------- 
  Current assets 
  Inventories                                      1,753          1,589        1,875 
  Trade and other receivables                      3,776          3,319        3,735 
  Cash and cash equivalents                        3,854          4,264        5,715 
 
                                                   9,383          9,172       11,325 
 
  Total assets                                    17,714         16,792       18,788 
                                           =============  =============  =========== 
  Capital and reserves attributable to the 
   Company's equity holders 
  Called up share capital                            424            421          421 
  Share premium account                           10,443         10,455       10,411 
  Merger reserve                                     478            478          478 
  Foreign exchange reserves                           80          (134)          (1) 
  Retained earnings                                2,849          2,559        3,648 
 
  Equity attributable to equity 
   holders of parent                              14,274         13,779       14,957 
                                           -------------  -------------  ----------- 
 
  Minority interest                                    5              7            7 
 
  Total Equity                                    14,279         13,786       14,964 
                                           -------------  -------------  ----------- 
  Current liabilities 
  Trade and other payables                         2,583          2,444        3,256 
  Interest bearing loans and borrowings                -              -            - 
  Current tax liabilities                            649            403          432 
 
  Total current liabilities                        3,232          2,847        3,688 
                                           -------------  -------------  ----------- 
  Non-current liabilities 
  Deferred tax                                       203            159          136 
                                           -------------  -------------  ----------- 
  Total liabilities                                3,435          3,006        3,824 
  Total equity and liabilities                    17,714         16,792       18,788 
                                           =============  =============  =========== 
 

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

FOR THE SIX MONTHSED 31 DECEMBER 2016

 
                                                6 months       6 months 
                                                   ended          ended    Year ended 
                                               31-Dec-16      31-Dec-15     30-Jun-16 
                                             (unaudited)    (unaudited)     (audited) 
                                                 GBP'000        GBP'000       GBP'000 
  Cash flows generated from 
   operating activities 
  Cash generated from operating     Note 
   activities                         6            1,701          2,231         4,819 
  Corporation tax                                   (94)           (96)         (269) 
 
                                                   1,607          2,135         4,550 
                                           -------------  -------------  ------------ 
  Cash flows used in investing 
   activities 
  Interest received                                    2              4            12 
  Purchase of intangible assets                    (204)          (147)         (406) 
                                     Note 
  Consideration for acquisition         7          (959) 
  Purchase of property, plant 
   and equipment                                   (244)          (203)         (499) 
  Proceeds on sale of property, 
   plant and equipment                                14             16            16 
 
                                                 (1,391)          (330)         (877) 
                                           -------------  -------------  ------------ 
  Cash flows used in financing 
   activities 
  Loans repaid                                         -              -             - 
  Share issues                                        35            542           498 
  Equity dividends paid                          (2,193)        (2,141)       (2,621) 
                                                 (2,158)        (1,599)       (2,123) 
                                           -------------  -------------  ------------ 
 
  (Decrease)/increase in cash 
   and cash equivalents                          (1,942)            206         1,550 
  Cash and cash equivalents 
   at the beginning of the 
   period                                          5,715          4,045         4,045 
  Exchange difference on cash 
   and cash equivalents                               81             13           120 
 
  Cash and cash equivalents 
   at the end of the period                        3,854          4,264         5,715 
                                           =============  =============  ============ 
 

NOTES TO THE ACCOUNTS

FOR THE SIX MONTHSED 31 DECEMBER 2016

   1      PRINCIPal ACCOUNTING POLICIES 

Basis of Preparation

For the year ended 30 June 2016, the Group prepared consolidated financial statements under International Financial Reporting Standards ('IFRS') as adopted by the European Commission. These will be those International Accounting Standards, International Financial Reporting Standards and related interpretations (SIC-IFRIC interpretations), subsequent amendments to those standards and related interpretations, future standards and related interpretations issued or adopted by the IASB that have been endorsed by the European Commission. This process is ongoing and the Commission has yet to endorse certain standards issued by the IASB.

These condensed consolidated interim financial statements (the interim financial statements) have been prepared under the historical cost convention. They are based on the recognition and measurement principles of IFRS in issue as adopted by the European Union (EU) and which are, or are expected to be, effective at 30 June 2017. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 June 2016. The interim financial statements have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 30 June 2016. The accounting policies have been applied consistently throughout the Group for the purposes of preparation of these condensed consolidated interim financial statements.

Accounting Policies

The interim report is unaudited and has been prepared on the basis of IFRS accounting policies.

The accounting policies adopted in the preparation of this unaudited interim financial report are consistent with the most recent annual financial statements being those for the year ended 30 June 2016.

   2      Publication of non-statutory accounts 

The financial information for the six months ended 31 December 2016 and 31 December 2015 have not been audited and does not constitute full financial statements within the meaning of Section 434 of the Companies Act 2006.

The financial information relating to the year ended 30 June 2016 does not constitute full financial statements within the meaning of Section 434 of the Companies Act 2006. This information is based on the Group's statutory accounts for that period. The statutory accounts were prepared in accordance with International Financial Reporting Standards ("IFRS") and received an unqualified audit report and did not contain statements under Section 498(2) or (3) of the Companies Act 2006. These financial statements have been filed with the Registrar of Companies.

   3      SEGMENTAL ANALYSIS 

The Board considers the Group's revenue lines to be split into three operating segments, which span the different Group entities. The operating segments consider the nature of the product sold, the nature of production, the class of customer and the method of distribution. The Group's operating segments are identified from the information which is reported to the chief operating decision maker.

The first segment concerns the manufacture, development and sale of infection control and hygiene products which incorporate the Company's chlorine dioxide chemistry, and are used primarily for infection control in hospitals ("Human Health"). This segment generates approximately 90% of Group revenues.

The second segment, which constitutes 4% of the business activity, relates to manufacture and sale of disinfection and cleaning products, principally into veterinary and animal welfare sectors ("Animal Health").

The third segment addresses the pharmaceutical and personal care manufacturing industries ("Contamination Control"). This activity has generated 6% of the Group's revenue for the period.

The operation is monitored and measured on the basis of the key performance indicators of each segment, these being revenue and gross profit; strategic decisions are made on the basis of revenue and gross profit generating from each segment.

The Group's centrally incurred administrative expenses and operating income are not attributable to individual segments.

   3       SEGMENTAL ANALYSIS - continued 
 
                               6 months ended                                    6 months ended                                       Year ended 
                              31 December 2016                                   31 December 2015                                    30 June 2016 
                                (unaudited)                                        (unaudited)                                        (audited) 
                    Human        Animal     Cont'n      Total         Human        Animal      Cont'n      Total         Human        Animal     Cont'n      Total 
                   Health        Health    Control                   Health        Health     Control                   Health        Health    Control 
 
                  GBP'000       GBP'000    GBP'000    GBP'000       GBP'000       GBP'000     GBP'000    GBP'000       GBP'000       GBP'000    GBP'000    GBP'000 
  Revenue           8,730           440        578      9,748         6,740           500         770      8,010        14,599         1,015      1,490     17,104 
  Cost 
   of 
   material       (2,170)         (106)      (220)    (2,496)       (1,762)         (156)       (371)    (2,289)       (3,574)         (333)      (642)    (4,549) 
             ------------  ------------  ---------  ---------  ------------  ------------  ----------  ---------  ------------  ------------  ---------  --------- 
  Gross 
   profit           6,562           332        358      7,252         4,978           344         399      5,721        11,025           682        848     12,555 
             ============  ============  =========             ============  ============  ==========             ============  ============  ========= 
 
    Centrally incurred income 
    and expenditure not attributable 
    to individual segments: 
    - 
  Dep'n & amort'n of 
   non- financial assets                                (595)                                              (401)                                           (1,071) 
  Other administrative 
   expenses                                           (4,959)                                            (3,850)                                           (8,242) 
  Share based payments                                    (5)                                            (1,015)                                             (674) 
                                                    ---------                                          ---------                                         --------- 
  Segment operating profit                              1,693                                                455                                             2,568 
                                                    ---------                                          ---------                                         --------- 
 
    Segment operating profit 
    can be reconciled to Group 
    profit before tax as follows: 
    - 
  Segment operating profit                              1,693                                                455                                             2,568 
  Results from equity 
   accounted associate                                      6                                                  6                                                12 
  Finance income                                            2                                                  4                                                13 
  Finance costs                                             -                                                  -                                                 - 
 
  Group profit                                          1,701                                                465                                             2,593 
                                                    =========                                          =========                                         ========= 
 
 
 
 
    The Group's revenues from external customers are divided into the following 
    geographical areas: 
                               6 months ended                                    6 months ended                                       Year ended 
                              31 December 2016                                   31 December 2015                                    30 June 2016 
                                (unaudited)                                        (unaudited)                                        (audited) 
                    Human        Animal     Cont'n      Total         Human        Animal      Cont'n      Total         Human        Animal     Cont'n      Total 
               healthcare    healthcare    control               healthcare    healthcare     control               healthcare    healthcare    Control 
 
                  GBP'000       GBP'000    GBP'000    GBP'000       GBP'000       GBP'000     GBP'000    GBP'000       GBP'000       GBP'000    GBP'000    GBP'000 
  United 
   Kingdom          4,739           314        502      5,555         4,155           373         589      5,117         8,547           679      1,140     10,366 
  Germany           1,523             3          -      1,526           791             3           -        794         1,778             -          -      1,778 
  Rest 
   of the 
   World            2,468           123         76      2,667         1,794           124         181      2,099         4,274           336        350      4,960 
             ------------  ------------  ---------  ---------  ------------  ------------  ----------  ---------  ------------  ------------  ---------  --------- 
  Group 
   Revenues         8,730           440        578      9,748         6,740           500         770      8,010        14,599         1,015      1,490     17,104 
             ============  ============  =========  =========  ============  ============  ==========  =========  ============  ============  =========  ========= 
 
 
   4            EARNINGS PER SHARE 

The calculations of earnings per share are based on the following profits and number of shares:

 
                                      6 months ended        6 months       Year ended 
                                         31 December           ended     30 June 2016 
                                                2016     31 December 
                                                                2015 
                                         (unaudited)     (unaudited)        (audited) 
  Retained profit for the 
   period attributable to equity 
   holders of the parent                       1,389             192            2,102 
                                    ================  ==============  =============== 
  Retained profit for the 
   period attributable to equity 
   holders of the parent adjusted 
   for share based payments                    1,394           1,207            2,776 
                                    ================  ==============  =============== 
 
                                         Shares '000     Shares '000      Shares '000 
                                              Number          Number           Number 
  Weighted average number 
   of ordinary shares for the 
   purpose of basic earnings 
   per share                                  42,056          41,753           41,945 
  Share options                                2,198           1,040            1,747 
  Weighted average number 
   of ordinary shares for the 
   purpose of diluted earnings 
   per share                                  44,254          42,793           43,692 
                                    ================  ==============  =============== 
 
  Earnings per ordinary share 
  Basic (pence)                                 3.30            0.46             5.01 
  Diluted (pence)                               3.14            0.45             4.81 
  Before share based payments 
   (pence)                                      3.30            2.89             6.62 
                                    ================  ==============  =============== 
 
                5     Dividends 
 
                                          6 months ended    6 months ended       Year ended 
                                             31 December       31 December     30 June 2016 
                                                    2016              2015 
                                             (unaudited)       (unaudited)        (audited) 
  Amounts recognised as distributions            GBP'000           GBP'000          GBP'000 
   to equity holders in the 
   period: 
  Ordinary shares of 1p each 
  Special dividend for the 
   year ended 30 June 2016 of 
   3.00p per share (2015: 3.00p)                   1,265             1,242            1,242 
  Final dividend for the year 
   ended 30 June 2016 of 2.19p 
   (2015: 2.14p) per share                           928               899              899 
 
  Interim dividend for the 
   year ended 30 June 2016 of 
   1.14p                                               -                 -              480 
 
                                                   2,193             2,141            2,621 
                                        ================  ================  =============== 
 
  Proposed interim dividend 
   for the year ending 30 June 
   2017 of 1.40p (2016: 1.14p) 
   per share                                         594               480                - 
                                        ================  ================  =============== 
 

The proposed interim dividend has not been included as a liability in the financial statements.

   6          RECONCILIATION OF PROFIT BEFORE TAX to cash GENERATED from operations 
 
                                           6 months       6 months 
                                              ended          ended    Year ended 
                                          31-Dec-16      31-Dec-15     30-Jun-16 
                                        (unaudited)    (unaudited)     (audited) 
                                            GBP'000        GBP'000       GBP'000 
 
  Profit before taxation                      1,701            465         2,593 
  Adjustments for: 
  Depreciation                                  270            208           442 
  Amortisation of intangibles                   325            193           524 
  Impairment                                      -              -           125 
  Results from associates                         -            (6)             - 
  Share based payments expense 
   (IFRS2)                                        5          1,015           674 
  (Profit)/Loss on disposal 
   of property plant and equipment              (6)              3           (2) 
  Loss on disposal of intangible 
   asset                                          -              -             8 
  Finance costs                                   -              -             - 
  Finance income                                (2)            (4)          (12) 
 
  Operating cash flows before 
   movement in working capital                2,293          1,874         4,352 
  Decrease in inventories                       122            472           186 
  Increase in trade and other 
   receivables                                 (41)          (125)         (541) 
  (Decrease)/increase in trade 
   and other payables                         (673)             10           822 
 
  Cash generated from operating 
   activities                                 1,701          2,231         4,819 
                                      =============  =============  ============ 
 
 
   7          Australian acquisition 

On 15 August 2016 the Group acquired from the Australian company Ashmed PTY Ltd, its customer base, stock, fixed assets and staff, for a total consideration of GBP1.1m in cash. The customer base and staff were purchased for a consideration of GBP959k, the amount will be recognised within intangible assets. Stock was acquired for GBP119k.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR DMGZZVZVGNZM

(END) Dow Jones Newswires

February 23, 2017 02:00 ET (07:00 GMT)

Tristel (LSE:TSTL)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Tristel Charts.
Tristel (LSE:TSTL)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Tristel Charts.