The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksPersonal Group Regulatory News (PGH)

Share Price Information for Personal Group (PGH)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 170.00
Bid: 0.00
Ask: 0.00
Change: 0.00 (0.00%)
Spread: 4.00 (2.381%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 170.00
PGH Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

24 Sep 2014 07:00

RNS Number : 4320S
Personal Group Holdings PLC
24 September 2014
 



Press Release

24 September 2014

 

 

PERSONAL GROUP HOLDINGS PLC

 

("Personal Group" or "the Group")

 

Interim Results

 

Personal Group Holdings Plc (AIM: PGH), a leading provider of employee benefits, employee related insurance products and financial services in the UK, is pleased to report its interim results for the six months ended 30 June 2014:

 

Highlights

Revenue increased by 24.8% to £17.4m (2013: £13.9m)

New core business generation increased 4.6% to £5.1m (2013: £4.9m)

Underlying EBITDA* increased by 10.6% to £4.4m (2013: £4.0m), driven largely by core business

Key financials:

H1 2014

H1 2013

Profit before tax

£3.5m

£3.3m

Interest

-

-

Depreciation

£0.2m

£0.3m

Amortisation of intangible assets

£0.0m

-

Share based expenses

£0.4m

£0.4m

Acquisition costs

£0.3m

-

EBITDA*

£4.4m

£4.0m

 

* Earnings before interest, tax, depreciation, amortisation, share based expenses and acquisition costs

 

Profit before tax increased by 4.4% to £3.5m (2013: £3.3m)

Group balance sheet remains strong with total equity (shareholders' funds) of £24.7m (31 December 2013: £25.2m) and no debt

Dividends per share paid in the period up 5.4% to 9.8 pence per share (2013: 9.3 pence)

Basic EPS increased by 3.6% to 8.62p (2013: 8.32p)

Acquisition of Lets Connect IT Solutions Limited completed in March 2014

Major contract wins secured in the period including Four Seasons Health Care, Translink and Oak Furniture Land

 

Mark Scanlon, Chief Executive of Personal Group, commented:

"2014 is a year in which we expect to see the positive results of our extensive investment and change programs over the past two years. The strong performance during the period gives us confidence that we will indeed fulfil this aspiration set out two years ago. Return on the investment is coming through in top line as well as bottom line growth. Our new business sales continue to accelerate whilst at the same time the Group is achieving cost efficiencies.

 

"We continue to execute against our stated strategy and our recent acquisition of Lets Connect is now integrated and operating ahead of our expectations. Our core business is in a strong position and we have a firm platform upon which to continue to grow and expand the Group."

 

-Ends-

 

Enquiries:

 

Personal Group Holdings Plc

Tel: +44 (0) 207 398 7716 (on 24/09/14)

Mark Scanlon / Mike Dugdale

Tel:+44 (0) 1908 605000 (thereafter)

Abchurch Communications

Quincy Allan / Stephanie Watson

Tel: +44 (0) 207 398 7716

Cenkos Securities Plc

Max Hartley (Nomad)/Russell Kerr (Sales)

Tel: +44 (0) 20 7397 8900

 

Notes to editors:

With a 30 year track record of looking after its customers' employees, Personal Group Holdings Plc (AIM: PGH) is a leading provider of employee benefits and employee related insurance products, offering benefits programmes to over 2 million employees across the UK.

 

Personal Group's innovative approach to using technology to deliver its programmes, combined with its face-to-face method of communicating with employees, makes its offering compelling to blue chip clients across the UK as a way of attracting, retaining and motivating employees. Personal Group's benefits offer employees an effective way of making their pay-packet stretch further. The Group tailors its packages to include insurance products such as hospital and convalescence plans, death benefit and income protection plans, as well as lifestyle benefits such as holiday and retail discounts, health and wellbeing benefits and a range of tax efficient benefits.

 

In March 2014, the Group acquired Lets Connect, a leader in the home technology salary sacrifice market which focuses on large enterprises in the private and public sector.

 

Personal Group has a strong client base across a range of sectors including transport, where it works with the likes of Network Rail and Stagecoach, healthcare, where clients include Priory Group and Spire Healthcare and logistics, with companies such as TNT Express. The Group also has a strong presence in food manufacturing and service and clients include 2 Sisters Food Group and Young's Seafood.

 

With over 550 clients the Group has grown considerably and provides engaging and effective benefits packages across a breadth of sectors.

 

For further information, go to www.personal-group.com.

 

 

 

Chairman's Statement

 

Summary

The Group continued to perform strongly in the first half of 2014, with core revenue up 9.9% on the equivalent period in 2013 and record new business generation. Underlying EBITDA increased by 10.6%. We are encouraged by the performance and prospects of Lets Connect, the business which we acquired in March 2014.

 

Financial Performance

Total Group revenue for the six months ended 30 June 2014 increased by 24.8% to £17.4m (2013: £13.9m). This reflects a 9.9% increase in earned premiums net of reinsurance and the revenue contribution from Lets Connect.

 

Annualised new business premiums written during the period from the Group's core employee benefits and insurance activities were once again a half-year record, at £5.1m, 4.5% ahead of 2013 (£4.9m).

 

Underlying EBITDA (earnings before interest, tax, depreciation, amortisation of intangibles, share based expenses and acquisition costs) was £4.4m (2013: £4.0m). Although this represents a 10.6% improvement on the equivalent period in 2013 the Group's performance would have been strongerin the period but for legal costs incurred whilst seeking to restrain what the Group is advised are unlawful activities of a company which employs three former Personal Group employees.  A High Court hearing took place in July and the outcome should be known in October 2014, following the end of the legal summer vacation.  

 

Group Profit before tax is £3.5m (2013: £3.3m). This reflects £0.3m of costs incurred in the acquisition of Lets Connect.

 

Total equity at 30 June 2014 was £24.7m (31 December 2013 £25.2m). The structure of the balance sheet at 30 June 2014 reflects the acquisition of Lets Connect.

 

Business Review

The Group's investment and growth strategy continues its positive impact on financial performance. Organic growth is strong in our core product areas: the first half of 2014 included a record week, month and quarter for new business generation and again resulted in a record half year. Our pipeline of new and existing host company launches remains strong.

 

Our investment in technology has continued, with further refinements to our iPad "front-end" sales process and work on an enhanced digital offering for our customers with the intention both of increasing customer loyalty and of opening up the possibility of additional income streams.

 

The integration of Lets Connect into Personal Group has proceeded well. Lets Connect is an employee benefits specialist providing technology products through salary sacrifice. Historically a very significant proportion of Lets Connect business is transacted in November and December each year. In the period to 30 June 2014 Lets Connect has performed ahead of expectations and the developing pipeline for delivery towards the end of the year looks promising. Lets Connect provides the Group with an enhancement to our existing salary sacrifice offering as well as an opportunity to sell the Personal Group core products into Lets Connect's blue chip customer base of more than 100 companies.

 

Dividends

The first two dividends of 2014, each of 4.9p per share, were paid in March and June, with the third dividend of the same amount being paid on 25th September 2014. The Directors expect that the fourth and final dividend for 2014 of the same amount will be paid in December. This would give a total for the year of 19.6p per share (2013: 18.6p per share), an increase of 5.4%.

 

The Board

As announced earlier in the year John Barber retired in June. As Finance Director for over 20 years he had overall responsibility for the Group's financial and company secretarial areas until the appointment of Mike Dugdale as Chief Financial Officer in January 2013. We thank him for his very considerable contribution to the success of the Group.

 

It was recently announced that Ken Rooney would be retiring from his executive position as Chief Operating Officer in June 2015. We are delighted that he will remain on the Board as a Non-executive Director thereafter.

 

Outlook

In my Statement in the Annual Report for 2013 I referred to 2014 as a year in which we would start to see the benefits of our investment programme. This is now being reflected in the increasing levels of new business written, a strong pipeline for our core business, and increased profits. We are delighted to report that Lets Connect has made a strong start as part of Personal Group. Overall trading remains in line with expectations.

 

C J Curling

Non-Executive Chairman

24 September 2014

 

 

 

 

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated income statement

 

6 months

ended 30

June 2014

Unaudited

6 months

ended 30

June 2013

Unaudited

12 months

ended 31

December 2013

Audited

 Note

£'000

£'000

£'000

Gross premiums written

11,915

11,208

22,997

Outward reinsurance premiums

(176)

(235)

(358)

Change in unearned premiums

242

184

266

Change in reinsurers' share of unearned premiums

(20)

(276)

(333)

Earned premiums net of reinsurance

11,961

10,881

22,572

Other income:

Insurance related

2,137

1,966

4,024

Non-insurance related

3,082

855

1,363

Investment property

33

69

103

Investment income

195

173

332

Revenue

17,408

13,944

28,394

 

 

 

Claims incurred

(3,384)

(2,786)

(5,820)

Insurance operating expenses

(5,478)

(4,751)

(11,368)

Impairment of non-financial assets

-

-

(2,100)

Other expenses:

Insurance related

(735)

(950)

(1,296)

Non-insurance related

(3,923)

(1,728)

(2,504)

Share based payment expenses

(446)

(410)

(1,474)

Investment property

-

-

(128)

Charitable donations

(50)

(50)

(100)

Amortisation of intangible assets

(39)

-

-

Expenses

(14,055)

(10,675)

(24,790)

Results of operating activities

3,353

3,269

3,604

Finance costs

-

(1)

(1)

Share of profit of equity-accounted investee net of tax

106

44

127

Profit before tax

3,459

3,312

3,730

Tax

4

(868)

(826)

(1,632)

Profit for the period after tax

2,591

2,486

2,098

Earnings per share as arising from total and continuing operations

 Pence

Pence

Pence

Basic

5

8.62

8.32

7.0

Diluted

5

8.60

8.31

7.0

 

 

 

 

 

All operations are considered to be continuing.

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated statement of comprehensive income

 

6 months

ended 30

June 2014

Unaudited

6 months

ended 30

June 2013

Unaudited

12 months

ended 31

December 2013

Audited

£'000

£'000

£'000

Profit for the period

2,591

2,486

2,098

Other comprehensive income

Available for sale financial assets:

 Valuation changes taken to equity

(21)

54

110

 Reclassification of gain on available for sale

 financial assets on derecognition

(22)

(3)

(3)

Income tax on unrealised valuationchanges taken to equity

5

(12)

(25)

Total comprehensive income for the period

2,553

2,525

2,180

 

 

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated balance sheet at 30 June 2014

 

 

At 30

June 2014

Unaudited

At 30

June 2013

Unaudited

At 31

December 2013

Audited

 

 

Note

£'000

£'000

£'000

 

ASSETS

 

Non-current assets

 

Goodwill

11,189

2,100

-

 

Customer value

11

666

-

-

 

Property, plant and equipment

 6

5,063

5,483

4,790

 

Investment property

1,070

1,068

940

 

Equity-accounted investee

10

505

316

399

 

Financial assets

 7

13,422

16,574

15,038

 

 

31,915

25,541

21,167

 

Current assets

Cash and cash equivalents

1,835

3,474

6,991

 

Trade and other receivables

7,051

4,388

4,200

 

Reinsurance assets

393

494

325

 

Inventories

288

-

-

 

 

9,567

8,356

11,516

 

 

Total assets

41,482

33,897

32,683

 

 

 

 

 

 

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated balance sheet at 30 June 2014

 

At 30

June 2014

Unaudited

At 30

June 2013

Unaudited

At 31

December 2013

Audited

£'000

£'000

£'000

EQUITY

Equity attributable to equity holders of Personal Group Holdings plc

Share capital

1,507

1,503

1,507

Capital redemption reserve

24

24

24

Amounts recognised directly into equity

relating to available for sale financial assets

23

18

61

Other reserve - own shares

(627)

(616)

(264)

Profit and loss reserve

23,772

25,938

23,835

 

Total equity

24,699

26,867

25,163

 

 

LIABILITIES

Non-current liabilities

Deferred tax liabilities

118

152

111

Current liabilities

Provisions

33

63

34

Trade and other payables

12,837

3,118

3,667

Insurance contract liabilities

2,996

2,809

2,854

Current tax liabilities

799

865

854

Borrowings

8

-

23

-

16,665

6,878

7,409

Total liabilities

16,783

7,030

7,520

 

 

 

Total equity and liabilities

41,482

33,897

32,683

 

 

 

 

 

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated statement of changes in equity for the six months ended 30 June 2014

 

 

 

 

Share capital

Capital

redemption

reserve

Available for sale financial assets

Other reserve

Profit & loss reserve

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

Balance as at 1 January 2014

1,507

24

61

(264)

23,835

25,163

Dividends

-

-

-

-

(2,947)

(2,947)

Employee share-based compensation

-

-

-

-

446

446

Proceeds of AESOP share sales

-

-

-

-

288

288

Cost of AESOP shares sold

-

-

-

441

(441)

-

Cost of AESOP shares purchased

-

-

-

(804)

-

(804)

 

 

Transactions with owners

-

-

-

(363)

(2,654)

(3,017)

 

 

Profit for the period

-

-

-

-

2,591

2,591

Other comprehensive income

Available for sale financial assets:

Valuation changes taken to equity

-

-

(21)

-

-

(21)

Reclassification adjustment on

derecognition

 

-

 

-

 

(22)

 

-

 

-

(22)

Current tax on unrealised

valuation changes taken to equity

 

-

 

-

 

5

 

-

 

-

5

 

Total comprehensive income for the period

-

-

 

(38)

-

2,591

2,553

 

 

 

 

 

 

 

Balance as at 30 June 2014

1,507

24

23

(627)

23,772

24,699

 

 

 

 

 

 

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated statement of changes in equity for the year ended 31 December 2013

 

 

 

Share capital

Capital

redemption

reserve

Available for sale financial assets

Other reserve

Profit & loss reserve

Total equity

 

£'000

£'000

£'000

£'000

£'000

£'000

 

Balance as at 1 January 2013

1,503

24

(21)

(619)

25,805

26,692

 

 

 

Dividends

-

-

-

-

(5,556)

(5,556)

 

Employee share-based compensation

-

-

-

-

1,474

1,474

 

Proceeds of AESOP share sales

-

-

-

-

630

630

 

Cost of AESOP shares sold

-

-

-

612

(612)

-

 

Cost of AESOP shares purchased

Nominal value of LTIP** shares issued

-

 

4

-

 

-

-

 

-

(257)

 

-

-

 

(4)

 (257)

 

-

 

 

 

 

Transactions with owners

4

-

-

355

(4,068)

(3,709)

 

 

 

 

Profit for the period

-

-

-

-

2,098

2,098

 

Other comprehensive income

 

Available for sale financial assets:

 

Valuation changes taken to equity

-

-

110

-

-

110

 

Reclassification adjustment on

derecognition

 

-

 

-

 

(3)

 

-

 

-

(3)

 

Current tax on unrealised

valuation changes taken to equity

 

-

 

-

 

(25)

 

-

 

-

(25)

 

 

 

Total comprehensive income for the period

-

-

 

82

-

2,098

2,180

 

 

 

 

 

 

 

 

 

 

Balance as at 31 December 2013

1,507

24

61

(264)

23,835

25,163

 

 

 

 

 

 

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated statement of changes in equity for the six months ended 30 June 2013

 

 

 

Share capital

Capital

redemption

reserve

Available for sale financial assets

Other reserve

Profit & loss reserve

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

Balance as at 1 January 2013

1,503

24

(21)

(619)

25,805

26,692

 

 

Dividends

-

-

-

-

(2,776)

(2,776)

Employee share-based compensation

-

-

-

-

410

410

Proceeds of AESOP share sales

-

-

-

-

101

101

Cost of AESOP shares sold

-

-

-

88

(88)

-

Cost of AESOP shares purchased

-

-

-

(85)

-

(85)

 

 

Transactions with owners

-

-

-

3

(2,353)

(2,350)

 

 

Profit for the period

-

-

-

-

2,486

2,486

Other comprehensive income

Available for sale financial assets:

Valuation changes taken to equity

-

-

54

-

-

54

Reclassification adjustment on

derecognition

 

-

 

-

 

(3)

 

-

 

-

(3)

Current tax on unrealised

valuation changes taken to equity

 

-

 

-

 

(12)

 

-

 

-

(12)

 

Total comprehensive income for the period

-

-

 

39

-

2,486

2,525

 

 

 

 

 

 

 

Balance as at 30 June 2013

1,503

24

18

(616)

25,938

26,867

 

 

 

 

 

Personal Group Holdings Plc

For the 6 months ended 30 June 2014

 

Consolidated cash flow statement

 

6 months

ended 30

June 2014

Unaudited

6 months

ended 30

June 2013

Unaudited

12 months

ended 31

December 2013

Audited

Operating activities

£'000

£'000

£'000

Profit after tax

2,591

2,486

2,098

Depreciation

191

291

529

Goodwill impairment

39

-

2,100

Impairment of investment property

-

-

128

Profit on disposal of property, plant and equipment

(30)

(10)

(42)

Realised and unrealised net investment losses/(profits)

(19)

 5

-

Interest received

(140)

(124)

(222)

Dividends received

(9)

(8)

(19)

Interest paid

-

1

1

Share of profit of equity-accounted investee, net of tax

(106)

(44)

(127)

Share-based payments

446

410

1,474

Taxation expense recognised in income statement

868

826

1,632

Changes in working capital:

Trade and other receivables

(2,842)

93

489

Trade and other payables

2,393

437

1,004

Inventories

(137)

-

-

Taxes paid

(912)

(1,042)

(1,913)

Net cash from operating activities

2,333

3,321

7,132

Investing activities

 

 

 

Additions to property, plant and equipment

(415)

(200)

(248)

Proceeds from disposal of property, plant and equipment

52

43

537

Purchase of own shares by the AESOP

(804)

(85)

(257)

Proceeds from disposal of own shares by the AESOP

288

101

630

Purchase of financial assets

(136)

(3,848)

(5,842)

Proceeds from disposal of financial assets

1,730

3,808

7,399

Additions to investment property

(130)

-

-

Interest received

140

124

222

Dividends received

9

8

19

Net cash from investing activities

734

(49)

2,460

Acquisition and disposal activities

Payment to acquisition

(6,000)

-

-

Net cash acquired with trading

724

-

-

Net cash from acquisition and disposal activities

(5,276)

-

-

Financing activities

Proceeds from bank loans

-

85

257

Repayment of bank loans

-

(121)

(316)

Interest paid

-

(1)

(1)

Dividends paid

(2,947)

(2,776)

(5,556)

Net cash used in financing activities

(2,947)

(2,813)

(5,616)

Net change in cash and cash equivalents

(5,156)

459

3,976

Cash and cash equivalents, beginning of period

6,991

3,015

3,015

Cash and cash equivalents, end of period

1,835

3,474

6,991

 

 

 

 

 

 Notes to the consolidated financial statements

 

1 General information

 

The principal activities of Personal Group Holdings Plc ('the company') and subsidiaries ('the group') include transacting short-term accident and health insurance and providing employee benefits related business and financial services in the UK.

 

The company is a public limited company incorporated and domiciled in England. The address of its registered office is John Ormond House, 899 Silbury Boulevard, Milton Keynes MK9 3XL.

 

The company's shares trade on the AIM of the London Stock Exchange.

 

The condensed consolidated financial statements 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 as at and for the year ended 31 December 2013.

 

The financial information for the year ended 31 December 2013 set out in this interim report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The statutory financial statements for the year ended 31 December 2013 have been filed with the Registrar of Companies. The auditor's report on those financial statements was unqualified and did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006.

 

These interim financial statements are unaudited and have not been reviewed by the auditors under International Standard on Review Engagements (UK and Ireland) 2410.

 

These consolidated interim financial statements have been approved for issue by the board of directors on 24 September 2014.

 

2 Accounting policies

 

These June 2014 interim consolidated financial statements of Personal Group Holdings Plc are for the six months ended 30 June 2014. These interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual consolidated financial statements as at and for the year ended 31 December 2013.

 

These financial statements have been prepared on the basis of the recognition and measurement requirements of those IFRS standards and IFRIC interpretations as adopted by the EU, issued and effective or issued and early adopted in respect of periods beginning on or after 1 January 2013.

 

The principal accounting policies have remained unchanged from the year ended 31 December 2013.

 

3 Segment analysis

 

The group operates two trading operating segments, namely employee benefits insurance and consultancy; and financial services offered by Berkeley Morgan Group Limited (BMG) and its subsidiary undertakings.

 

1) Employee benefits insurance and consultancy

Personal Assurance Plc (PA), a subsidiary within the group, is a PRA regulated general insurance company and is authorised to transact accident and sickness insurance. It was established in 1984 and has been underwriting business since 1985. In 1997 Personal Group Holdings Plc (PGH) was created and became the ultimate parent undertaking of the group.

 

This operating segment derives the majority of its revenue from the underwriting by PA of insurance policies that have been bought by employees of host companies via bespoke benefit programmes.

 

Insurance related income includes insurance and reinsurance brokerage commission. Insurance brokerage commission includes that derived from voluntary group income protection plan sales.

Non-insurance related income includes income derived from the sale of benefit books, consultancy services and property rental income.

 

Notes to the consolidated financial statements

 

2) Financial services

The financial services operating segment consists exclusively of revenue generated by BMG and its subsidiary undertakings. BMG was acquired by PGH in January 2005.Financial services revenue consists mainly of commission generated by financial advisers and commission generated from insurance underwriting agencies.

 

The revenue and net result generated by each of the group's operating segments are summarised as follows:

 

Employee

benefits

£'000

 

 

Financial services

£'000

 

Unallocated

 

£'000

 

Consolidation

 adjustments

£'000

 

Group

 

£'000

Operating segments

For the 6 months ended 30 June 2014

Revenue

Earned premiums net of reinsurance

Other income:

11,961

 

-

-

-

11,961

 

Insurance related

1,853

284

-

-

2,137

Non-insurance related

3,082

-

-

-

3,082

Investment property

-

-

33

-

33

Investment income

195

-

-

-

195

 

 

 

Total revenue

 

17,091

 

284

 

33

 

-

 

17,408

 

Net result for period before tax

3,535

216

33

(431)

3,353

Segment assets

27,795

892

940

11,855

41,482

Segment liabilities

16,173

610

-

-

16,783

Depreciation and amortisation of tangible fixed assets

 

230

-

-

-

230

 

 

 

 

Notes to the consolidated financial statement

 

 

 

 

 

 

Employee

benefits

£'000

Financial services

£'000

Unallocated

 

£'000

Consolidation

 adjustments

£'000

Group

 

£'000

For the 6 months ended 30 June 2013

Revenue

Earned premiums net of reinsurance

Other income:

10,881

 

-

-

-

10,881

 

Insurance related

1,647

319

-

-

1,966

Non-insurance related

855

-

-

-

855

Investment property

-

-

69

-

69

Investment income

173

-

-

-

173

 

 

 

Total revenue

 

13,556

 

319

 

69

 

-

 

13,944

 

Net result for period before tax

3,429

184

69

(414)

3,268

 

Segment assets

29,773

640

1,068

2,100

33,581

 

Segment liabilities

6,365

665

-

-

7,030

Depreciation and goodwill impairment

285

 

2

 

4

291

 

 

All income is derived from the UK.

 

The figures shown above for employee benefits and financial services are from the management accounts that are not prepared under IFRS. Unallocated amounts relate to the investment properties.

 

 

4 Taxation

 

Tax expense is recognised based on management's best estimate of the weighted-average annual income tax rate expected for the full financial year multiplied by the pre-tax income of the interim reporting period.

 

The Group's consolidated effective tax rate in respect of continuing operations for the six months ended 30 June 2014 was 25.9% (six months ended 30 June 2013: 25.3%).

 

5 Earnings per share and dividends

 

The weighted average numbers of outstanding shares used for basic and diluted earnings per share are as follows:

6 months

ended 30

June 2014

6 months

ended 30

June 2013

12 months

ended 31

December 2013

Basic

30,066,146

29,864,405

29,886,673

Diluted

30,102,976

29,931,423

29,931,267

 

 

During the first six months of 2014, Personal Group Holdings Plc paid dividends of £2,954,000 to its equity shareholders (six months to 30 June 2013: £2,796,000, twelve months to 31 December 2013: £5,592,000). This represents a payment of 9.8p per share (six months to 30 June 2013: 9.3p, twelve months to 31 December 2013: 18.6p).

 

In the statement of changes in equity and the cash flow statement dividends are stated net of amounts paid on treasury shares and unallocated shares held by Personal Group Trustees Limited as follows:

 

 

6 months ended 30 June 2014

6 months ended 30 June 2013

12 months ended 31 December 2013

6 months ended 30 June 2014

6 months ended 30 June 2013

12 months ended 31 December 2013

Pence per share

£'000

£'000

£'000

Equity dividends

Ordinary shares paid in period

March

4.90

-

-

1,477

-

-

April

-

4.65

4.65

-

1,398

1,398

June

4.90

4.65

4.65

1,477

1,398

1,398

September

-

-

4.65

-

-

1,398

December

-

-

4.65

-

-

1,398

2,954

2,796

5,592

Less: amounts paid on own shares

 

 

 

(7)

 

(20)

 

(36)

9.80

9.30

18.60

2,947

2,776

5,556

 

 

6 Property, plant and equipment

 

For the six months ended 30 June 2014

 

Freehold land and properties

£'000

Motor vehicles

 

£'000

Computer

equipment

 

£'000

Furniture fixtures & fittings

£'000

Leasehold improve-

ments

 £'000

Other

 

 

£'000

Total

 

 

£'000

Cost

At 1 January 2014

5,478

145

841

931

-

-

7,395

Additions

-

92

299

24

-

-

415

Acquisitions

-

-

15

3

10

42

70

Disposals

-

(119)

-

-

-

-

(119)

 

 

At 30 June 2014

5,478

118

1,155

958

10

42

7,761

 

 

Depreciation

At 1 January 2014

1,222

103

536

744

-

-

2,605

Provided in the period

49

7

112

17

-

-

185

Acquisitions

-

-

2

-

1

3

6

Eliminated on disposals

-

(98)

-

-

-

-

(98)

 

 

At 30 June 2014

1,271

12

650

761

1

3

2,698

 

 

Net book amount at 30 June 2014

4,207

106

505

197

9

39

5,063

 

 

Net book amount at 31 December 2013

4,256

42

305

 

187

 

-

 

-

4,790

 

 

 

 

 

For the year ended 31 December 2013

 

Freehold land and properties

£'000

Motor vehicles

 

£'000

Computer

equipment

 

£'000

Furniture fixtures & fittings

£'000

Leasehold improve-

ments

 £'000

Other

 

 

£'000

Total

 

 

£'000

Cost

At 1 January 2013

5,478

1,088

823

1,045

-

-

8,434

Additions

-

81

126

2

-

-

209

Acquisitions

-

-

-

-

-

-

-

Disposals

-

(1,024)

(108)

(116)

-

-

(1,248)

 

 

At 31 December 2013

5,478

145

841

931

-

-

7,395

 

 

Depreciation

At 1 January 2013

1,128

433

448

820

-

-

2,829

Provided in the year

94

201

194

40

-

-

529

Acquisitions

-

-

-

-

-

-

-

Eliminated on disposals

-

(531)

(106)

(116)

-

-

(753)

At 31 December 2013

1,222

103

536

744

-

-

2,605

Net book amount at 31 December 2013

4,256

42

305

 

187

 

-

 

-

4,790

 

 

Net book amount at 31 December 2012

4,350

655

375

 

225

 

-

 

-

5,605

 

 

 

 

For the six months ended 30 June 2013

 

Freehold land and properties

£'000

Motor vehicles

 

£'000

Computer

equipment

 

£'000

Furniture fixtures & fittings

£'000

Leasehold improve-

ments

 £'000

Other

 

 

£'000

Total

 

 

£'000

Cost

At 1 January 2013

5,478

1,088

823

1,045

-

-

8,434

Additions

-

81

119

2

-

-

202

Acquisitions

-

-

-

-

-

-

-

Disposals

-

(89)

-

-

-

-

(89)

At 30 June 2013

5,478

1,080

942

1,047

-

-

8,547

Depreciation

At 1 January 2013

1,128

433

448

820

-

-

2,829

Provided in the period

47

133

89

22

-

-

291

Acquisitions

-

-

-

-

-

-

-

Eliminated on disposals

-

(56)

-

-

-

-

(56)

At 30 June 2013

1,175

510

537

842

-

-

3,064

Net book amount at 30 June 2013

4,303

570

405

205

-

-

5,483

 

 

 

 

Net book amount at 31 December 2012

4,350

655

375

 

225

 

-

 

-

 

5,605

 

 

7 Financial assets

 

At 30 June

2014

Unaudited

At 30 June

2013

Unaudited

At 31 December

2013

Audited

£'000

£'000

£'000

Bank deposits

11,802

12,612

11,743

Loans & receivables

922

3,328

2,596

Financial assets:

designated at fair value through profit & loss

-

60

-

available for sale

698

574

699

13,422

16,574

15,038

 

The loans and receivables are secured by a charge over the Milton Keynes property.

 

Quoted financial assets designated at fair value through profit or loss and available for sale assets are stated at their bid market price and are level 1 assets. There are no level 2 or 3 assets.

 

Unquoted financial assets designated at fair value through profit or loss are valued using an expected future cash flow basis. At 30 June 2014, 31 December 2013 and 30 June 2013 all unquoted financial assets were valued at £nil.

 

8 Borrowings

 

The borrowings shown in the consolidated balance sheet as at 30 June 2013 were in respect of the Personal Group Trustees Limited AESOP bank loan.

 

 

9 Long Term Incentive Plan (LTIP)

 

During 2012 the company adopted a discretionary LTIP for the benefit of selected directors and senior employees of Personal Group. The Plan provides for the grant of awards, entitling participants to the payment of a bonus related to the percentage increase in the market capitalisation of the company over a 5 year period. The awards will be satisfied in shares or in the discretion of the remuneration committee wholly or partly in cash in accordance with the plan rules. It is the directors' intention to settle these awards in shares.

 

A participant will be entitled to a payment in respect of their award on each of the second, third, fourth and fifth anniversaries of their commencement date in the plan or earlier if there is an exit event such as a sale before the fifth anniversary date. Each participant has been awarded a specified percentage of the value increase in the market capitalisation. If there is no increase in market capitalisation at the award dates then no payment will be made.

 

Where the market capitalisation has increased the level of payment will be 10%, 30%, 60% and 100% cumulatively of the participant's specified percentage of value increase on the second, third, fourth and fifth anniversaries respectively. The number of shares awarded will be determined by dividing the amount of the appropriate payment by the average of the closing bid price for the 20 business days immediately preceding the date of issue.

 

An amount of £431,000 has been charged to the profit and loss account for this scheme in the six months ended 30 June 2014 (six months ended 30 June 2013: £398,000) based on estimating the future share price of the company over the duration of the plan. Estimates of future share prices have been used for future payments to calculate the expense for each individual under each of the future tranches of the LTIP period.

 

The estimate is highly sensitive to share price movement. A maximum cap on the pay out to all individuals in the scheme of £10,000,000 has been applied

 

 

10 Equity-accounted investment

 

During 2004 the company entered into a joint venture agreement with Abbeygate Developments Limited to construct a freehold joint office and residential property development on land adjacent to John Ormond House. A joint venture company called Abbeygate Developments (Marlborough Gate 2) Limited was established to construct the property. This company is owned equally by Personal Group Holdings Plc and Abbeygate Developments Limited.

 

The development is funded by way of a loan from Personal Group Holdings Plc. The profit and loss account and balance sheet for this joint venture company are as follows:

 

 

 

Profit and loss account

6 months ended 30

June 2014

6 months ended 30

June 2013

12 months

ended 31 December 2013

Unaudited

Unaudited

Audited

£'000

£'000

£'000

Turnover

1,476

-

1,058

Cost of sales

(1,250)

-

(899)

Gross profit

226

-

159

Rent receivable

 127

 193

354

Administration expenses

 (58)

(25)

(100)

Operating profit

295

168

413

Interest payable

(25)

(52)

(95)

 

 

 

Profit on ordinary activities before taxation

270

116

318

Tax on profit on ordinary activities

(58)

(28)

(65)

 

 

 

Profit for the financial period retained

212

88

253

 

 

 

10 Equity-accounted investment cont.

 

 

Balance sheet

6 months ended 30

June 2014

6 months ended 30

June 2013

12 months

ended 31 December 2013

Unaudited

Unaudited

Audited

£'000

£'000

£'000

Current assets

Inventories

2,091

4,242

3,341

Debtors

(6)

-

156

Cash at bank and in hand

12

-

12

 

 

 

2,097

4,242

3,509

Creditors: amounts falling due within one year

(1,088)

(3,610)

(2,712)

 

 

 

Net current assets

1,009

632

797

 

 

 

 

 

 

Capital and reserves

 

 

 

Called up share capital

-

-

-

Profit and loss account

1,009

632

797

 

 

 

Shareholders' funds

1,009

632

797

 

 

 

11 Acquisitions of business

 

 

Acquisitions in the current period

 

On 7 March 2014 the Group acquired Lets Connect IT Solutions Limited for £6m satisfied in cash plus a further contingent consideration (see below). Lets Connect IT Solutions Limited is an Employee Benefits leader, specialising in salary sacrifice technology products. The acquisition provides the Group with an enhancement to its existing salary sacrifice offering as well as an opportunity to cross sell its own products to Lets Connect's blue chip customer base of over 100 companies. In the period to 30 June 2014 the business contributed net profit of £39k. If the acquisition had occurred on 1 January 2014 revenue would have been an estimated £3.1m and net loss would have been an estimated £57k. In determining these amounts, management has assumed that the fair value adjustments that arose on the date of acquisition would have been the same if the acquisition had occurred on 1 January 2014

 

The Group has agreed to pay the vendors additional consideration of up to £6m based on achieving certain profit targets over the period to 31 December 2015 plus a bonus additional consideration should these targets be exceeded. As the acquisition is only a few months into this period, the Group has included £6m as contingent consideration.

 

Effect of acquisition

The acquisition had the following effect on the Company's assets and liabilities.

 

*Recognised Values on Acquisition

£'000

Acquiree's net assets at the acquisition date:

Customer value

705

Property, plant and equipment

70

Inventories

151

Trade and other receivables

77

Cash and cash equivalents

724

Trade and other payables

(900)

Deferred tax liabilities

(16)

 

Net identifiable assets and liabilities

811

 

Consideration paid:

Initial cash price paid

6,000

Contingent consideration at fair value

6,000

 

Total consideration

12,000

 

Goodwill on acquisition

11,189

\* The recognised values above have been determined on a book basis with the exception of customer value which represents a provisional assessment of fair value. A complete assessment of fair values will be completed for the year end.

 

Goodwill has arisen because the consideration paid reflects management expectations of the future profitability of this rapidly growing business, which provides the Group with an enhancement to the existing salary sacrifice offering as well as an opportunity to sell the Personal Group core products into Lets Connect's blue chip customer base of more than 100 companies.

 

The customer value is being amortised through the consolidated income statement over a 6 year period; the charge for the 6 months to 30 June 2014 was £39k.

 

The Group incurred acquisition related costs of £0.3m related to due diligence and advisers fees. These costs have been included in administrative expenses in the Group's consolidated income statement.

 

Financial calendar for the year ending 31 December 2014

 

The company announces the following dates in its financial calendar for the year ending 31 December 2014:

 

· Preliminary results for the year ending 31 December 2014 - March 2015

· Publication of Report and Accounts for 2014 - March 2015

· AGM - April 2015

 

 

 

 

 

- Ends -

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR EAXNDASSLEFF
Date   Source Headline
2nd May 20241:45 pmRNSResults of Annual General Meeting
2nd May 20247:00 amRNSAGM Statement
22nd Apr 20247:00 amRNSPurchase of shares by Employee Benefit Trust
18th Apr 20242:56 pmRNSPurchase of shares by Employee Benefit Trust
11th Apr 20249:28 amRNSDirector/PDMR Shareholding
5th Apr 202411:00 amRNSNotice of AGM
5th Apr 20247:00 amRNSGrant of LTIP & CSOP Options
20th Mar 20248:00 amRNSReplacement:Preliminary Results and Final Dividend
19th Mar 20247:01 amRNSGlobal Airline Selects Personal Group
19th Mar 20247:00 amRNSPreliminary Results and Final Dividend
14th Mar 20247:00 amRNSNotice of Results Presentations
25th Jan 20247:00 amRNSTrading Update and Notice of Results
17th Jan 20242:21 pmRNSDirector/PDMR Dealings
4th Jan 20245:38 pmRNSPDMR Share Dealing
18th Dec 20234:25 pmRNSDirector/PDMR Dealings
13th Dec 20234:48 pmRNSHolding(s) in Company
29th Nov 202310:37 amRNSChange of Nominated Adviser and Broker
29th Sep 20237:00 amRNSInterim Results
25th Sep 20237:00 amRNSNotification of Major Holdings
4th Sep 20237:00 amRNSNotice of Results
10th Aug 20236:09 pmRNSGrant of LTIP options
19th Jul 20233:40 pmRNSTrading Update & Update on CEO Transition-Amend
19th Jul 20237:00 amRNSTrading Update and Update on CEO Transition
10th Jul 20231:42 pmRNSPDMR Share Dealing
21st Jun 20237:00 amRNSGrant of LTIP & CSOP options
4th May 202311:30 amRNSResults of Annual General Meeting
4th May 202311:18 amRNSNotification of Major Holdings
4th May 20237:01 amRNSAGM Statement
4th May 20237:00 amRNSCEO Succession
21st Apr 20232:32 pmRNSAGM Notification Amendment
11th Apr 20233:36 pmRNSAGM Notification
28th Mar 20237:00 amRNSPreliminary Results and Final Dividend
13th Mar 20237:00 amRNSNotice of Results Presentations
30th Jan 20237:00 amRNSTrading Update
4th Jan 20232:33 pmRNSPDMR Share Dealing
27th Sep 20227:00 amRNSInterim Results
19th Aug 20227:00 amRNSNotice of Analyst and Investor Presentations
26th Jul 20227:00 amRNSTrading Update and Notice of Results
5th Jul 20227:00 amRNSPDMR Share Dealing
1st Jul 20227:00 amRNSAcquisition of Quintige Consulting Group Limited
16th Jun 20227:00 amRNSDirector's Dealings
9th Jun 20229:32 amRNSExercise of Share Options, PDMR Dealings and TVR
1st Jun 20227:00 amRNSDirectorate Change
24th May 20227:00 amRNSDirectorate Change
5th May 20225:00 pmRNSResults of Annual General Meeting
5th May 20227:00 amRNSAGM Statement
20th Apr 20227:00 amRNSLong Term Incentive Plan Awards
12th Apr 202211:06 amRNSAGM Notification
4th Apr 20227:00 amRNSPurchase of shares by Employee Benefit Trust
29th Mar 20227:00 amRNSPreliminary Results and Final Dividend

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.