Brown (N.) Group (BWNG)

Sector:

Retailers

Index:

FTSE AIM All-Share

18.20p
   
  • Change Today:
    -1.75p
  • 52 Week High: 24.90p
  • 52 Week Low: 13.98p
  • Currency: UK Pounds
  • Shares Issued: 463.33m
  • Volume: 1,080,612
  • Market Cap: £84.33m
  • RiskGrade: 350

Income Statement - Unadjusted

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
28-Feb-15 01-Mar-14 02-Mar-13 03-Mar-12 26-Feb-11
Continuing Operations          
Revenue 837.20 818.90 784.70 753.20 718.80
           
EBITDA 114.90 124.00 122.50 119.50 113.60
Depreciation & Amortisation (31.00) (20.30) (19.00) (16.20) (14.70)
           
Operating Profit/(Loss) 83.90 103.70 103.50 103.30 98.90
Interest Payable (7.70) (7.00) (7.20) (10.70) (8.50)
Interest Receivable/Investment Income 0.10 0.10 0.10 4.30 4.10
           
Group Profit after Interest 78.30 96.80 96.40 96.90 94.50
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax 78.30 96.80 96.40 96.90 94.50
Tax (16.50) (21.30) (17.00) (15.90) (22.80)
           
Profit After Tax 61.50 75.50 79.40 81.00 71.70
           
Discontinued Operations          
Profit After Tax (10.40) 0.40 n/a n/a n/a
           
PROFIT FOR THE PERIOD 51.10 75.90 79.40 81.00 71.70
           
Attributable to:          
Equity Shareholders' Earnings 49.40 75.90 79.40 81.00 71.70
Minority interests n/a n/a n/a n/a n/a
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year cn/a cn/a cn/a cn/a cn/a


Per Share Record - Unadjusted 28-Feb-15 01-Mar-14 02-Mar-13 03-Mar-12 26-Feb-11
Continuing EPS          
Earnings per Share - Basic 21.61p 26.67p 28.21p 28.98p 25.77p
Earnings per Share - Diluted 21.55p 26.49p 28.16p 28.94p 25.73p
Continuing and Discontinued EPS          
Earnings per Share - Basic 17.96p 26.81p 28.21p 28.98p 25.77p
Earnings per Share - Diluted 17.90p 26.63p 28.16p 28.94p 25.73p
           
Dividend per Share 14.08p 14.08p 13.54p 12.89p 12.28p


Key Financals 28-Feb-15 01-Mar-14 02-Mar-13 03-Mar-12 26-Feb-11
Shares in Issue (millions)          
Shares in Issue - Year End 282.06 280.91 279.11 277.52 275.74
Weighted Average 281.61 280.13 278.54 276.68 275.32
Diluted 282.47 282.06 279.07 277.05 275.79
           
Performance Ratios          
Continuing Operations          
Operating Margin 10.02% 12.66% 13.19% 13.71% 13.76%
Tax Rate 21.07% 22.00% 17.63% 16.41% 24.13%
Return on Capital Employed 13.27% 15.26% 16.29% 17.20% 18.01%
Continuing Operations & Discontinued Operations          
Return on Equity (ROE) 10.77% 15.37% 17.45% 19.59% 19.31%
           
Financial Status          
Continuing Operations          
Interest Cover 11.17 14.83 14.39 10.06 12.12
Revenue per Share 297.29p 292.33p 281.72p 272.23p 261.07p
Pre-Tax Profit per Share 27.80p 34.56p 34.61p 35.02p 34.32p
           
Market Data          
Continuing Operations          
Earnings per Share Growth - Basic -19% -6% -3% 12% 14%
Earnings per Share Growth - Adjusted -11% -2% -3% 7% 9%
Earnings per Share Growth - Diluted -19% -6% -3% 12% 14%
PE Ratio - Adjusted 18.2 21.2 14.1 8.2 10.1
PEG - Adjusted n/a n/a n/a 1.2 1.1
Dividend Cover 1.73 1.95 2.06 2.22 2.18
Continuing Operations & Discontinued Operations          
Earnings per Share Growth - Basic -33% -5% -3% 12% 14%
Earnings per Share Growth - Adjusted -11% -2% -3% 7% 9%
Earnings per Share Growth - Diluted -33% -5% -3% 12% 14%
PE Ratio - Adjusted 18.2 21.2 14.1 8.2 10.1
PEG - Adjusted n/a n/a n/a 1.2 1.1
Dividend Cover 1.73 1.95 2.06 2.22 2.18
           
Market Capitalisation £ (Millions) 1,249.05 1,636.06 1,093.80 654.19 747.71
Dividend per Share 14.08p 14.08p 13.54p 12.89p 12.28p
Dividend Yield 3.2% 2.4% 3.5% 5.5% 4.5%
Dividend per Share Growth n/a 4.02% 4.99% 5.00% 15.01%

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page