31-Dec-23 | 31-Dec-22 | 31-Dec-21 | Q1 Dividend | 1.34p | 1.25p | n/a | Q2 Dividend | 1.34p | 1.25p | n/a | Q3 Dividend | 1.34p | 1.25p | 1.25p | Q4 Dividend | 1.34p | 1.25p | 1.25p | Total Dividend | 5.38p | 5.00p | 3.50p |
---|
£ (Millions) | £ (Millions) | £ (Millions) | |
Income Statement | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
Turnover | 10.87 | 8.04 | 4.98 |
Operating Profit/(Loss) | 7.49 | 5.14 | 2.80 |
Net Interest | n/a | n/a | n/a |
Profit Before Tax | 7.49 | 5.14 | 2.80 |
Profit After Tax | 7.49 | 5.14 | 2.80 |
Total Dividend Paid | n/a | n/a | n/a |
Retained Profit/(Loss) for the Financial Year | 7.49 | 5.14 | 2.80 |
Earnings per Share - Basic | 4.10p | 3.20p | 2.60p |
Earnings per Share - Diluted | 4.10p | 3.20p | 2.60p |
Earnings per Share - Adjusted | 4.10p | 3.20p | 2.60p |
Dividend per Share | 5.29p | 5.00p | 3.50p |
£ (Millions) | £ (Millions) | £ (Millions) | |
Balance Sheet | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
Fixed Assets | |||
Intangible Assets | n/a | n/a | n/a |
Tangible Assets | n/a | n/a | n/a |
Fixed Investments | 212.03 | 196.87 | 131.51 |
212.03 | 196.87 | 131.51 | |
Current Assets | |||
Stocks | n/a | n/a | n/a |
Debtors | 0.34 | 0.57 | 0.28 |
Cash at Bank & in Hand | 1.78 | 23.33 | 11.25 |
Other Current Assets | n/a | n/a | n/a |
Other Assets | n/a | n/a | n/a |
Total Assets | 214.15 | 220.76 | 143.04 |
Liabilities | |||
Creditors: Amount Due Within 1 Year | n/a | n/a | n/a |
Net Current Assets | 0.03 | 22.03 | 10.33 |
Creditors: Amount Due Over 1 Year | n/a | n/a | n/a |
Provisions for Liabilities & Charges | n/a | n/a | n/a |
Other Liabilities | n/a | n/a | 1.20 |
Total Liabilities | 2.08 | 1.86 | 1.20 |
Net Assets | 212.06 | 218.90 | 141.84 |
Capital & Reserves | |||
Called Up Share Capital | 1.85 | 1.85 | 1.37 |
Share Premium Account | 65.91 | 65.91 | 14.51 |
Other Reserves | 109.49 | 115.76 | 125.76 |
Profit & Loss Account | 34.82 | 35.38 | 0.20 |
Shareholders Funds | 212.06 | 218.90 | 141.84 |
Minority Interests | n/a | n/a | n/a |
Capital Employed | 212.06 | 218.90 | 141.84 |
Cash Flow | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
Net Cash Flow From Operating Activities | (1.93) | (2.28) | (1.25) |
Returns On Investment & Servicing of Finance | n/a | n/a | n/a |
Taxation Paid | n/a | n/a | n/a |
Capital Expenditure | (5.86) | (29.51) | (119.20) |
Acquisitions & Disposals | n/a | n/a | n/a |
Equity Dividends Paid | (9.70) | (8.04) | n/a |
Management of Liquid Resources | n/a | n/a | n/a |
Financing | (4.07) | 51.90 | 131.71 |
Net Increase/Decrease In Cash | (21.55) | 12.07 | 11.25 |
Ratios | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
PE Ratio | 22.0 | 35.5 | 39.8 |
PEG | 0.8 | 1.5 | n/a |
EPS Growth | 28% | 23% | n/a |
Dividend Yield | 5.9% | 4.4% | 3.4% |
Dividend Cover | 0.78 | 0.64 | 0.74 |
Dividend per Share Growth | 5.70% | 42.86% | n/a |
Operating Cashflow Per Share | (1.12p) | (1.32p) | n/a |
Pre-tax Profit per Share | 4.35p | 2.99p | 1.63p |
Cash Increase / Decrease per Share | (12.53p) | 7.02p | 6.54p |
Turnover per Share | 6.32p | 4.68p | 2.89p |
Net Asset Value per Share | 123.28p | 127.26p | 82.46p |
Operating Margin | 68.87% | 63.86% | 56.31% |
ROCE | n/a | n/a | n/a |
Net Gearing | 0.14% | n/a | n/a |
You are here: research