Upgrade Now

Abbey Protection (ABB)

 79.25p
   
  • Change Today:
      0.000p
  • 52 Week High: 81.75
  • 52 Week Low: 78.13
  • Currency: UK Pounds
  • Shares Issued: 99.99m
  • Volume: 10,958
  • Market Cap: £79.25m
  • Beta: 0.00

Interim Results

RNS Number : 3552Y
Abbey Protection PLC
03 September 2009
 






3 September 2009


ABBEY PROTECTION PLC


Interim Results for the six months ended 30 June 2009


Abbey Protection plc ("Abbey Protection" or the "Group"), the specialist supplier of legal and professional fees insurance products and services to UK small-to-medium sized enterprises, today announces interim results for the six months ended 30th June 2009.


Highlights


  • Revenue up 13% to £16.4m pre-tax profit up 10% to £4.3m 


  • Underwriting results proving resilient, notwithstanding weak economic backdrop with claims ratio improving slightly to 67.7% (2008: 68.1%) 


  • Shareholders' funds exceed £20.0m


  • Earnings per share up 10% to 3.11p


  • Interim dividend increased to 1.6p per share (2008: 1.5p)


  • Outlook encouraging, as the Group trades in a non-cyclical sector of the insurance Market, with a robust demand for its services


Colin Davison, Chief Executive Officer of Abbey Protection, commented:


"I am delighted to report another strong set of results.  Despite a challenging marketwe have grown revenue and profits, emphasising the strength and non-cyclical nature of our business model and reinforcing our market leading position in the supply of legal and professional fees insurance to UK SMEs."



Financial Highlights


 
6 months ended 30 June 2009 unaudited
6 months ended 30 June 2008 unaudited
Year ended 31 December 2008 audited
 
 
 
 
Revenue
£16.4m
£14.5m
£30.3m
Profit before tax
£4.3m
£3.9m
£8.3m
EBITDA*
£4.6m
£4.1m
£8.7m
Profit after tax
£3.1m
£2.8m
£6.0m
Basic earnings per share
3.11p
2.84p
6.09p



*Earnings before interest payable, taxation, depreciation and amortisation charges



Chief Executive's Statement


This is the second interim report and covers the six months ending 30 June 2009 for Abbey Protection Plc.


In a challenging market, I am delighted to report a 10% growth in pre-tax profits to £4.3m (2008: £3.9m) and a 13% increase in revenue to £16.4m (2008: £14.5m). This is particularly pleasing, given the two thirds reduction in our investment income to £0.3m (2008: £0.9m) as a consequence of dramatically lower UK interest rates in the period.


Our view that we operate in a non-cyclical sector of the insurance market has been reflected not only in our revenue growth, where we have continued to see a robust demand for our services, but also by the consistent performance of our reinsurance subsidiary, Ibex Reinsurance Company Limited ("Ibex"), with an incurred claims ratio for the period of 67.7% (2008: 68.1%).


Current Trading - divisional performance


Abbey Tax Protection (ATP) has delivered an exceptional performance during the first half of the year, with net revenue, after deduction of insurance premiums and intermediary commissions, up 13% to £3.0m (2008: £2.7m). Expenses increased by only 4%, enabling the division to increase its pre-tax profit by 22% compared with the first half of 2008. ATP distributes Professional Expenses Insurance (PEI) and consultancy services through a network of 1,400 firms of accountants. In a highly competitive environment, ATP has confirmed its market leader status by exceeding its PEI new business targets and has achieved nearly 100% renewal (measured in financial terms) on its existing business. Encouragingly, once again, the consultancy arm of ATP has also shown very strong growth with revenues up 23%.


The legal protection divisions, Abbey Legal Protection/Services ("ALP"/"ALS"), delivered a strong performance during the first half of the year, with revenues up 9% to £4.3m (2008: £4.0m). Particularly pleasing was the level of new business in the affinity scheme markets, with over 30 new clients, producing projected annual revenues in excess of £0.5m. The recession has led to an upturn in legal advice call volumes with a 16% increase in employment related enquires - in support of which we have increased staffing levels, not only to maintain service levels but also to protect the underwriting account. Demand for our litigation and consulting services remains robust with a 30% increase to £0.9m (2008: £0.7m).


Our reinsurance subsidiary, Ibex, maintained a stable claims ratio (including provision for claims incurred but not reported 'IBNR') of 67.7% in the period (2008: 68.1%) emphasising how the Group's integrated approach to risk management and use of in-house lawyers and consultants has aided cost control. We operate in a non-cyclical sector of the insurance market and we anticipate that this stability will continue, even as the economic downturn unfolds.


The Group's first ever acquisition at the end of 2008, Accountax ("ACX") has delivered revenue of £1.1m and, before accounting charges for the amortisation of intangible assets, the division has made a pre-tax profit contribution to the Group of £0.3m. This was in line with expectations, but even more encouraging has been the level of cross selling opportunities that have been exploited with other divisions in the Group.


Revenue from the After the Event ("ATE") division was maintained at £0.9m, with reduced revenue from our run-off contracts being replaced by increased revenue from our Law Society Scheme, Accident Line, and revenue from our newly introduced commercial ATE products. 


The Group's division supplying Human Resource consultancy services direct to businesses, Abbey HR ("AHR"), has had a good start to its third year and has performed in line with budget in a challenging and competitive market. Sales of the division's products have increased by 34% compared with the first half of 2008 and over the next six months, we expect Abbey HR to continue to increase client numbers and achieve the critical mass required to produce meaningful profits in 2010.


Investment income was down two thirds to £0.3m (2008: £0.9m) as a result of significantly reduced yields from our highly conservative investment portfolio of certificates of deposit and bank deposits. This was as expected but has of course dampened the impressive growth in underlying operating performance.  We intend however to maintain an investment philosophy based on limited counterparty exposure and an emphasis on quality institutions.


Adjusting for Accountax, like-for-like acquisition and operating expenses have increased by 3.2% to £6.8m. We continue to maintain the appropriate infrastructure levels as the business expands and develops. Staff costs, including associated expenses, represent 70.7% (2008: 71.1%) of acquisition and operating expenses.


Net cash flow generated by operating activities for the period was £3.3m (2008: £1.3m) against profit after tax of £3.1m (2008: £2.8m). Second half operational cash flow is expected to correlate closely with profit after tax.


The Board has approved an interim dividend of 1.6 pence per share, an increase of 0.1p over 2008, which will be payable on 7 October 2009 to all shareholders on the register at 11 September 2009.


Outlook


Despite the continued economic weakness in the real economy and no short term prospect of a change to the prevailing historically low interest rates, we remain confident about the Group's prospects for the remainder of the year and beyond. The past 6-12 months have demonstrated our resilience and ability to grow in the face of tough economic conditions and in particular, the non-cyclical nature of our underwriting business. 


Although not completely immune to the current recession, we believe that our emphasis on risk management controls and continued demand for our services will enable us to not only maintain, but strengthen our market leading position in the supply of legal and professional fees insurance to UK SMEs. 


We will continue to pursue a strong organic growth strategy with continued investment in our legal and consultancy operations. We are also working in new areas such as the Commercial ATE and Tax Indemnities markets.


In addition, we continue to investigate suitable and complementary acquisition targets. In this respect, our healthy, debt free balance sheet provides us with considerable flexibility should an appropriate target become available.


Finally, the de-regulation of the Legal Services sector is on the horizon and the Group is actively looking at the opportunities this will provide.



Colin Davison

Chief Executive

September 2009


Enquiries:


Abbey Protection plc

Minories House

2-5 Minories

London

EC3N 1BJ


Colin Davison

Chris Ward


+44 (0)845 217 8293








PricewaterhouseCoopers LLP

Simon Boadle

Jon Raggett


+44 (0)20 7583 5000


Financial Dynamics 

Nick Henderson

Ed Berry



+44 (0)20 7269 7114

+44 (0)20 7269 7297 


About Abbey Protection PLC


Abbey Protection plc is an integrated specialist insurance and consultancy group, and the UK's leading supplier of legal and professional fees insurance products and services to small-to-medium sized enterprises. The Group's principal products provide protection against costs incurred as a result of legal actions and HM Revenue & Customs investigations. 


Founded in 1992, the Group operates from offices in London, Rugby, Croydon and Milton Keynes and had 220 employees as at 31st December 2008. Abbey Protection distributes its products and services through the following divisions: Abbey Legal Protection, Abbey Legal Services, Abbey Tax Protection, Abbey HR, Accountax and After The Event Services.


Visit the Abbey Protection website at www.abbeyprotectionplc.com for more information. 



Analyst Presentation


There will be an analyst presentation to discuss the results at 9.30am today at Financial Dynamics, Holborn Gate, 26 Southampton Buildings, London WC2A 1PB. 


Those analysts wishing to attend are asked to contact Kat Bloom at Financial Dynamics on +44 20 7269 7223 or at kat.bloom@fd.com.



Consolidated income statement


Unaudited for the 6 months ended 30 June 2009







Notes

6 months ended 30 June 2009

6 months ended 30 June 2008

Year ended 31 December 2008





Unaudited

Unaudited

Audited





£000

£000

£000

Revenue



 



Intermediary, advisory and other income


3

9,615

7,739

16,294





 



Gross and net premiums written



6,655

6,008

12,365

Gross and net change in provision for unearned premiums


(180)

(153)

(326)

Gross and net premiums earned 

4

6,475

5,855

12,039





 



Net investment return


5

301

912

1,918





 



Total revenue



16,391

14,506

30,251

Expenses



 



Claims and change in insurance liabilities


6

(4,383)

(3,988)

(7,695)

Acquisition costs



(403)

(351)

(1,111)

Other operating and administrative expenses

7

(7,330)

(6,276)

(13,178)





 



Total operating expenses


(12,116)

(10,615)

(21,984)





 







 



Profit before tax



4,275

3,891

8,267





 



Tax expense


8

(1,189)

(1,076)

(2,227)





 



Profit attributable to equity shareholders of the parent



3,086

2,815

6,040





 



Earnings per share



 



From continuing operations



Pence per 

share

Pence per share

Pence per 

share





 



Basic 


10

3.11

2.84

6.09





 



Diluted


10

3.08

2.81

6.03





 



There were no discontinued operations.








Consolidated statement of changes in equity


Unaudited for the 6 months ended 30 June 2009







6 months ended 30 June 2009

6 months ended 30 June 2008

Year ended 31 December 2008




Unaudited

Unaudited

Audited




£000

£000

£000




 



Opening shareholders' equity


19,368

14,661

14,661

Equity settled share based payments


91

71

155

Ordinary dividend paid


(1,984)

-

(1,488)

Profit for the year


3,086

2,815

6,040

Closing shareholders' equity


20,561

17,547

19,368



Consolidated balance sheet


Unaudited as at 30 June 2009







Notes

30 June 2009

30 June 2008

31 December 2008




Unaudited

Unaudited

Audited



£000

£000

£000

Assets


 



Goodwill 


5,138

1,028

5,138

Other intangible assets


1,960

169

2,076

Property, plant and equipment


1,784

504

1,699

Financial investments

11

10,519

9,285

8,212

Trade and other receivables

12

18,223

16,068

18,676

Cash and cash equivalents

13

24,098

25,884

25,419




 



Total assets


61,722

52,938

61,220




 



Liabilities


 



Insurance contract provisions

14

18,050

16,675

16,960

Financial liabilities


1,100

-

1,100

Finance lease obligations


265

194

193

Deferred tax liabilities


2,047

1,430

2,466

Current tax liabilities


1,637

1,340

1,108

Accruals and deferred income

15

6,039

5,438

8,109

Trade and other payables

16

12,023

10,314

11,916




 



Total liabilities


41,161

35,391

41,852




 



Equity


 



Share capital


1,000

1,000

1,000

Share premium


3,539

3,539

3,539

Own shares


(298)

(298)

(298)

Retained earnings


15,039

12,200

13,937

Merger reserves


282

282

282

Reverse takeover reserve


188

188

188

Capital redemption reserve


557

557

557

Equity settled share incentive reserve


254

79

163




 



Total shareholders' equity


20,561

17,547

19,368


Consolidated cash flow statement


Unaudited for the 6 months ended 30 June 2009











6 months ended 30 June 2009

6 months ended 30 June 2008

Year ended 31 December 2008






Unaudited

Unaudited

Audited






£000

£000

£000






 



Profit before tax




4,275

3,891

8,267






 



Adjusted for:




 



Interest receivable




(360)

(938)

(1,852)

Profit on sale of assets




(22)

-

(21)

Amortisation of intangible assets




197

43

137

Depreciation of property, plant and equipment




154

121

272

Equity settled share based payments




91

71

155

(Increase)/decrease in work in progress




(14)

(135)

(42)

Decrease/(increase) in receivables




347

2,032

(324)

(Decrease)/increase in payables




(763)

(3,782)

496

Cash generated by operations




3,905

1,303

7,088






 



Interest received




480

913

1,932

Tax paid




(1,079)

(875)

(1,890)

Net cash from operating activities




3,306

1,341

7,130






 



Investing activities




 



(Purchase)/sale of financial investments




(2,307)

8,676

9,749

Purchases of intangible assets




(81)

(22)

(40)

Purchases of property, plant and equipment




(255)

(51)

(201)

Acquisition of subsidiary




-

(4,521)

Net cash (used in)/from investing activities



(2,643)

8,603

4,987






 



Financing activities




 



Equity dividend paid




(1,984)

-

(1,488)

Bank loan repayment




-

-

(1,150)

Net cash used in financing activities




(1,984)

-

(2,638)






 



Net (decrease)/increase in cash and cash equivalents

(1,321)

9,944

9,479

Cash and cash equivalents at beginning of the period

25,419

15,940

15,940

Cash and cash equivalents at the end of the period

24,098

25,884

25,419



    Notes to the financial statements


1    Basis of preparation


The consolidated financial information contained within these financial statements is unaudited and does not constitute statutory accounts within the meaning of Section 240 of the Companies Act 1985. The statutory accounts for the year ended 31 December 2008, which were prepared in accordance with International Financial Reporting Standards, as endorsed by the European Union ('IFRS'), and with those parts of the Companies Act 1985 applicable to companies reporting under IFRS, have been delivered to the Registrar of Companies and included the report of the auditors which was unqualified.


The preparation of the interim financial statements requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The significant judgements and estimates applied by the Group in these interim financial statements have been applied on a consistent basis with the statutory accounts for the year ended 31 December 2008. Although these estimates are based on management's best knowledge of the amount, event or actions, actual results may ultimately differ from those of estimates.


The accounting policies applied in these interim financial statements are the same as those published in the Group's statutory accounts for the year ended 31 December 2008.


During the period, the group has adopted IFRS 8, operating segments. Accordingly, disclosures relating to business segments have been amended and comparative information presented.


2    Segment information


(a)    Primary reporting format - business segments


Abbey Protection plc's reportable segments are strategic business units that offer different products and services. They are managed separately because each business requires different skill sets, technology and marketing strategies. 


Abbey Protection plc has four reportable segments: insurance underwriting, abbey legal protection, abbey tax protection and accountax. Insurance underwriting comprises reinsuring a proportion of the business Abbey Protection plc introduces to underwriting partners. Abbey legal protection comprises the intermediation of legal expenses insurance together with the provision of related advice and consultancy. Abbey tax protection comprises the intermediation of professional fee protection insurance together with the provision of related advice and consultancy. Accountax comprises of the provision of tax consultancy and marketing services.


Other segments represent business units whose operations fall below the quantitative disclosure thresholds. These businesses offer HR consultancy, after the event insurance intermediation and insurance run-off services.


The accounting policies applied in preparing operating segment disclosures are the same as those described in the summary of significant accounting policies. Abbey Protection plc evaluates performance on the basis of profit from operations before tax expense.


6 months ended 30 June 2009 - Unaudited








Insurance underwriting

Abbey legal protection

Abbey tax protection

Accountax*

Other segments

Total



£000

£000

£000

£000

£000

£000









Revenue from external customers


6,475

4,326

3,022

1,090

1,177

16,090



 

 

 

 

 

 

Interest revenue


275

13

8

0

5

301



 

 

 

 

 

 

Depreciation and amortisation


-

92

26

183

57

358



 

 

 

 

 

 

Reportable segment profit


1,907

759

1,168

128

313

4,275



 

 

 

 

 

 

Reportable segment assets


29,958

6,575

4,150

7,611

5,254

53,548



 

 

 

 

 

 

Expenditures for reportable segment non-current assets

-

181

83

16

56

336




6 months ended 30 June 2008 - Unaudited








Insurance underwriting

Abbey legal protection

Abbey tax protection

Accountax*

Other segments

Total



£000

£000

£000

£000

£000

£000









Revenue from external customers


5,855

3,974

2,672

-

1,093

13,594









Interest revenue


672

130

78

-

32

912









Depreciation and amortisation


-

91

37

-

38

166









Reportable segment profit


2,129

670

953

-

139

3,891









Reportable segment assets


27,403

11,857

4,470

-

3,775

47,505









Expenditures for reportable segment non-current assets

-

40

18

-

16

74


*Accountax was acquired on 21 October 2008.


12 months ended 31 December 2008 - Unaudited



Insurance underwriting

Abbey legal protection

Abbey tax protection

Accountax*

Other segments

Total



£000

£000

£000

£000

£000

£000









Revenue from external customers


12,039

8,435

5,350

297

2,212

28,333









Interest revenue


1,434

222

158

1

103

1,918









Depreciation and amortisation


-

185

74

83

67

409









Reportable segment profit/(loss)


4,559

1,740

1,763

(48)

253

8,267









Reportable segment assets


30,200

9,004

3,341

7,887

4,718

55,150









Expenditures for reportable segment non-current assets

-

163

19

6094

58

6,334









* Accountax was acquired on 21 October 2008.




Reconciliation of reportable segment assets - Unaudited



6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008


£000


£000


£000


 





Total assets for reportable segments

53,548


47,505


55,150

Unallocated assets 

8,174


5,433


6,070

Total assets

61,722


52,938


61,220




Information about major customers - Unaudited


Revenues from one customer represent approximately £2,568,000 of the Group's total revenue (6 months ended 30 June 2008 £2,382,000 and 12 months ended 31 December 2008 £4,856,000). Revenue from this customer is recorded in segmental revenue for insurance underwriting, abbey legal protection and abbey tax protection.



(b)    Secondary segment information - geographical analysis


All of the Group's revenues, costs, assets and liabilities are derived from providing its services in the United Kingdom.

3

Intermediary, advisory and other income




















6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000





 






Income from intermediation



4,010


3,548


7,706


Advisory fees



2,082


1,992


3,968


Other income



3,523


2,199


4,620


Total intermediary, advisory and other income



9,615


7,739


16,294





 







Other income comprises consultancy, claims handling and management services.


4    Net insurance premium


There were no reinsurance policies in effect throughout the periods reported.


5

Net investment return












6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000


Investments at fair value through Income statement:


 






- certificates of deposit



177


668


1,310


Other investments:



 






-cash and cash equivalents income



183


270


542


Investment income



360


938


1,852


Gains/(losses) on investments at fair value through the income statement


(59)


(26)


66


Net investment return



301


912


1,918



6

Claims and change in insurance liabilities 











6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000





 






Gross claims paid 



(3,473)


(3,800)


(7,395)


Gross change in the provision for claims



(910)


(188)


(300)


Claims and change in insurance liabilities



(4,383)


(3,988)


(7,695)


7

Operating and administration expenses




















6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000





 






Staff costs



4,964


4,247


8,714


Other operating expenses



2,366


2,029


4,464


Total operating and administration expenses


7,330


6,276


13,178



8    Tax expense


Income tax for the six months period is charged at 27.8% (six months ended 30 June 2008: 27.7%; year ended 31 December 2008: 26.9%), representing the best estimate of the average annual effective income tax rate expected for the full year, applied to the pre-tax income of the six month period.



9

Dividends












6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000





 






Amounts recognised as distributions to equity holders in the period:


 









 






Dividends on ordinary shares 



1,984


-


1,488





 






Net appropriation for the year



1,984


-


1,488



On 29 October 2008 a dividend of £1,488,000 (net of £12,000 receivable by a group ESOP trust) was paid representing 1.5 pence per Abbey Protection plc share.


On 30 April 2009 a dividend of £1,984,000 (net of £16,000 receivable by a group ESOP trust) was paid representing 2.0 pence per Abbey Protection plc share.


The board declares the payment of an interim dividend of 1.6p per Abbey Protection plc ordinary share amounting to £1,600,000. The dividend will be payable on 7 October 2009 to all shareholders on the register on 11 September 2009. These financial statements do not reflect this dividend payable.


10

Earnings per share









The calculation of the basic and diluted earnings per share is based on the following data:
















6 months ended 30 June 2009

6 months ended 30 June 2008

Year ended 31 December 2008






Unaudited

Unaudited

Audited






£000

£000

£000






 




Profit attributable to equity holders of the parent

3,086

2,815

6,040






 




Effect of dilutive potential ordinary shares

-

-

-






 




Earnings for the purposes of diluted earnings per share 

3,086

2,815

6,040




 








6 months ended 30 June 2009

6 months ended 30 June 2008

Year ended 31 December 2008






Unaudited

Unaudited

Audited






No. of shares

No. of shares

No. of shares






 




Weighted average number of ordinary shares in issue

99,231,375

99,231,375

99,231,375






 




Effect of dilutive potential ordinary shares (share options)

1,089,107

880,195

894,278






 




Weighted average number of ordinary shares for the purposes of diluted earnings per share

 




100,320,482

100,111,570

100,125,653



11

Financial investments


Financial investments at fair value through profit and loss


















6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008









Unaudited


Unaudited


Audited









£000


£000


£000









 










Certificates of deposit



10,519


9,285


8,212









 










The fair values of the Group's financial investments have been arrived at by reference to readily available market prices.



12

Trade and other receivables












6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000


Receivables arising from insurance and reinsurance contracts:

 






- premiums due from insurers



5,844


4,479


4,226


- trade debtors



9,724


8,682


11,731


Other receivables:


 






- other prepayments and accrued income

1,324


1,256


997


- amounts due from related parties



867


985


924


- other debtors



464


666


798


Total insurance and other receivables


18,223


16,068


18,676





 






Due within one year



18,223


16,068


18,676



13    Cash and cash equivalents


Included in cash and cash equivalents held by the Group as at each period end are balances totalling £2.1m not available for use by the Group. Of this amount, £1m is held in trust to guarantee claims liabilities (see note 18). The balance of £1.1m is held in escrow to guarantee deferred acquisition consideration.



14

Insurance contract provisions (gross and net)


















6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008









Unaudited


Unaudited


Audited









£000


£000


£000









 










Unearned premiums



7,037


6,684


6,857






Claims reported by policyholders



6,097


6,365


5,776






Claims incurred but not reported



4,916


3,626


4,327






Total insurance contract provisions



18,050


16,675


16,960







15

Accruals and deferred income



















6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000





 






Accruals



1,345


1,223


1,507


Deferred income



4,694


4,215


6,602


Total accruals and deferred income



6,039


5,438


8,109



16

Trade and other payables





















6 months ended 30 June 2009


6 months ended 30 June 2008


Year ended 31 December 2008





Unaudited


Unaudited


Audited





£000


£000


£000





 






Other trade payables



10,922


9,772


11,123


Other taxes and social security



579


383


564


Other payables



522


159


229


Total trade and other payables



12,023


10,314


11,916


Trade and other payables are all expected to be settled within twelve months of the balance sheet date.


17

Share option schemes







As at 30 June 2009, share options were outstanding as set out below:




Options granted








SAYE

SAYE

CSOP

CSOP

CSOP


Date of grant

20/12/2007

24/07/2008

29/11/2007

27/06/2008

29/04/2009


Number of options granted

980,039

76,454

381,815

30,000

51,824


Exercise price

£0.44

£0.536

£0.55

£0.67

£0.58


Share price at date of grant

£0.61

£0.67

£0.55

£0.67

£0.58


Contractual life (years)

3.5

3.5

10

10

10


Vesting Date

01/01/2011

01/09/2011

30/11/2010

30/06/2011

30/04/2012


Settlement

Shares

Shares

Shares

Shares

Shares


Expected volatility

35%

35%

35%

35%

35%


Expected option life at date of grant

Three Years 

Three Years 

Three Years 

Three Years 

Three Years 


Risk free interest rate

5.00%

5.00%

5.00%

5.00%

2.00%


Expected dividend yield

5.00%

5.00%

5.00%

5.00%

6.20%


Expected annual departures

5.00%

5.00%

5.00%

0.00%

0.00%


Probability of meeting performance criteria at date of grant

100%

100%

100%

100%

100%


Fair value per option at date of grant

£0.20

£0.197

£0.20

£0.20

£0.13


Valuation model

Binomial

Binomial

Binomial

Binomial

Binomial


Total fair value

£168,052

£12,887

£65,799

£6,120

£6,737










LTIP

LTIP

LTIP




Date of grant

29/11/2007

27/06/2008

29/04/2009




Number of options granted

363,636

150,000

330,437




Exercise price

£0.00

£0.00

£0.00




Share price at date of grant

£0.55

£0.67

£0.58




Contractual life (years)

10

10

10




Vesting Date

01/01/2011

30/06/2011

30/04/2012




Settlement

Shares

Shares

Shares




Expected volatility

35%

35%

35%




Expected option life at date of grant

Three Years 

Three Years 

Three Years 




Risk free interest rate

5.00%

5.00%

2.00%




Expected dividend yield

5.00%

5.00%

6.20%




Expected annual departures

0.00%

0.00%

0.00%




Probability of meeting performance criteria at date of grant

100%

75%

89.5%




Fair value per option at date of grant

£0.52

£0.58

£0.58




Valuation model

Binomial

Binomial

Binomial




Total fair value

£190,182

£64,913

£142,508




All share options require a minimum of 3 years service for the share options to vest. The Save as You Earn scheme requires beneficiaries to make regular savings which are deposited in a designated account. The grants made under the Long Term Incentive Plan contain performance conditions linked to the growth in earnings per share and individual performance.


18    Contingent liabilities


Barclays Bank Plc has issued an irrevocable standby letter of credit in respect of Brit Insurance Limited for £1,000,000 in connection with the insurance activities of Ibex Reinsurance Company Limited. This is secured on its bank balances and has been in force throughout all reporting periods.




This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR EFLFBKKBXBBK

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

 

Top of Page