Register for Digital Look

Abbey Protection (ABB)

 78.25p
   
  • Change Today:
      0.000p
  • 52 Week High: 81.75p
  • 52 Week Low: 76.88p
  • Currency: UK Pounds
  • Shares Issued: 99.72m
  • Volume: 0
  • Market Cap: Ł78.03m
  • Beta: 0.01

Results for the six months ended 30 June 2011

RNS Number : 3642N
Abbey Protection PLC
01 September 2011
 



 

 

 

 

 

 

 

 

 

 

1 September 2011

 

Interim Results for the six months ended 30 June 2011

 

 

Abbey Protection plc ("Abbey Protection" or the "Group"), the specialist supplier of legal and professional fees insurance products and services to UK small-and-medium sized enterprises, today announces interim results for the six months ended 30 June 2011.

 

Highlights

 

·      6% increase in pre-tax profits to £5.0m

·      Revenue in principal trading divisions up 9% to £16.5m

·      Earnings per share up 10% to 3.79p

·      Steady and profitable underwriting results with a claims ratio of 65.2%

·      Shareholders' funds up to £26.9m

·      12% increase in half year dividend to 1.9p (H1 2010: 1.7p)

·      Outlook encouraging, with ongoing demand for services and continued opportunities for both legal and specialist tax services

 

Colin Davison, Chief Executive Officer, commented:

 

"The results reflect the progress the Group has made during the first six months of the year, against an increasingly volatile economic backdrop. The Group has produced another period of sustained growth in revenues and profits, driven by a continued demand for our core services and products, together with an increasing appetite for our specialist consultancy services.

 

The Group and its resilient business models are well positioned to overcome the challenges ahead and we're confident that we can take advantage of the many opportunities arising from the rapidly evolving legal and specialist tax services market."

 

 

Financial Highlights

 


6 months ended

30 June 2011

 

6 months ended

30 June 2010

 

Year ended 31 December 2010

 

Revenue

£18.3m

£17.3m

£34.9m

EBITDA

£5.4m

£5.1m

£10.2m

Profit before tax

£5.0m

£4.7m

£9.6m

Profit after tax

£3.8m

£3.4m

£6.9m

Basic earnings per share

3.79p

3.44p

6.97p

 

 

 

 

Analyst Presentation

 

There will be an analyst presentation to discuss the results at 09.30am today at Financial Dynamics, 26 Southampton Buildings, London WC2A 1PB.

 

Those analysts wishing to attend are asked to contact Ed Berry at Financial Dynamics on +44 020 7269 7297 or at edward.berry@fd.com 

 

Abbey Protection's interim report for the six months ended 30 June 2011 will be available on Abbey Protection's website http://www.abbeyprotectionplc.com 

 

Enquiries

 

 

Abbey Protection plc

Minories House

2-5 Minories

London

EC3N 1BJ

 

Colin Davison

Chris Ward

Adrian Green

 

+44 (0)845 217 8293

 

 

 

 

 

 

 

PricewaterhouseCoopers LLP

Simon Boadle

Jon Raggett

 

+44 (0)20 7583 5000

 

Financial Dynamics

Ed Berry

 

 

+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 242 employees as at 30th June 2011. 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.

 

 

Chief Executive's Statement

Summary

 

This is the fourth interim report, covering the six months ending 30 June 2011 for Abbey Protection plc ("the Group").

 

A 6% increase in pre tax profits to £5.0m (2010: £4.7m) in challenging trading conditions is a very pleasing result and with revenues up 6% too at £18.3m (2010: £17.3m), we are delighted that there remains strong demand for our services.

 

After tax, profits grew by 10% to £3.8m (2010: £3.4m) and earnings per share also grew 10% to 3.8 pence per ordinary share (2010: 3.4 pence per ordinary share) reflecting the lower tax rate regime that the UK government has begun to implement.

 

The principal trading divisions (Abbey Legal, Abbey Tax and Ibex) demonstrated again the resilience of our core business models, with revenues increasing by 9% to £16.5m (2010: £15.1m) and profits up 12% to £4.9m (2010: £4.4m).

 

Current trading - principal trading divisions

 

Abbey Legal, comprising Abbey Legal Protection ("ALP") and Abbey Legal Services ("ALS"), produced a strong performance in the period with profit before tax up over a quarter at £1.2m, in part buoyed by revenues emanating from affinity schemes business incepting in the latter half of 2010. Call volumes in our Legal Services Centre have stabilised and fee income from employment related services increased by 12% in the first half of the year to £1.2m.

 

Abbey Tax Protection ("ATP") delivered excellent results with profit before tax for the period increasing by 19% to £1.6m. Sales in our core fee protection product remained strong, notwithstanding continuing price competition. Sales from our various consultancy products including tax planning insurance, capital allowances and tax advisory increased by 27.5% to £1.7m.

 

Gross premiums at Ibex, our reinsurance subsidiary for ALP and ATP were higher in 2010 due to a change in the way that premiums were ceded to the Company. Net earned premiums increased by 9% to £7.4m in the period. A slight increase in the claims ratio to 65.2% (2010: 63.3%), coupled with continued low investment yields, meant that the overall profit contribution from Ibex for the first six months of 2011 was static at £2.1m.

 

Current trading - other trading divisions

 

Although revenue at Accountax was down by £0.2m to £0.9m for the period, this was largely a factor of a reduced number of successful no win/no fee cases in the consultancy division which boosted income in 2010. However, the underlying consultancy business is much stronger with an increased number of retainer customers which has reduced the reliance on one off assignments.  The marketing side of Accountax suffered in the first part of the year due to pressures in the accountancy market, but pleasingly, sales are beginning to revive and we expect a better second half of the year.

 

Revenue within the After the Event ("ATE") division fell marginally to £0.6m and profit before tax was also slightly down at £0.1m. The division faces its own challenges, particularly with the Law Society's Accident Line insurance product suffering wholesale reductions in road traffic accident premiums and the forthcoming implementation of the Jackson reforms. However, on the positive side, Commercial After the Event insurance sales continued to progress well, with gross premiums written for insurers reaching £0.8m for the period.

 

A good performance from Abbey HR ("AHR") increased divisional revenue by 22% in the period to £0.3m, with a break even profit contribution.

 

Cash flow and investment income

 

Whilst cash flow remained strong for the first half of the year, operational cash flow was some £1.1m lower than the comparative period. The principal cause was an increase in paid claims of some £0.8m at the insurance subsidiary, Ibex, reflecting the settlement of a large claim in the period, account growth and the slight worsening of the claims ratio reported above.

 

We remain committed to paying trade suppliers within contractual terms whilst providing flexible terms for our customers where possible and appropriate.

 

Although investment returns remain stubbornly low, we continue to follow our low risk investment strategy of investing in cash, short term deposits and certificates of deposit.

 

  Dividend

 

The board is delighted to approve an increase of 12% in the interim dividend to 1.9 pence per share (2010: 1.7 pence per share), which will be payable on 7 October 2011 to all shareholders on the register at 9 September 2011.

 

  Outlook

 

Although there remain challenges ahead, we are confident of the resilience of our business models - and with our ongoing commitment to the highest of service standards, we believe we are well placed to maintain our pre-eminent position as the market leader in the supply of legal expenses and professional fees insurance to UK SMEs.

 

The Jackson reforms will undoubtedly impact the ATE market, but our exposure (through the Law Society's Accident Line scheme) is significantly less than a number of our competitors - and we are already well advanced in our plans to replace this income through commercial after the event sales and other ancillary income streams.

 

Whilst the organic growth potential remains in our core legal and professional fees insurance markets, we are well positioned to take advantage of the opportunities afforded in specialist consultancy services in the tax market and the deregulation of legal services (now delayed until the end of 2011).

 

 

 

Colin Davison

Chief Executive

September 2011



Consolidated income statement

Unaudited for the 6 months ended 30 June 2011

 


Note

6 months ended

30 June 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010



Unaudited

Unaudited

Audited



£000

£000

£000

Revenue





Intermediation, advisory and other income

3

10,709

 

10,238

 

20,352

 

Gross and net premiums written


6,222

 

7,227

 

15,150

 

Gross and net change in provision for unearned premiums


1,179

(447)

(1,101)

Gross and net premiums earned

4

7,401

 

6,780

 

14,049

 






Net investment return

5

231

264

513



 

 

 

Total revenue


18,341

17,282

34,914

Expenses





Claims and change in insurance liabilities

6

(4,827)

 

 (4,290)

 

(8,789)

 

Acquisition costs


(505)

 

(481)

 

(918)

 

Other operating and administrative expenses

7

(7,977)

(7,766)

(15,654)



 

 

 

Total operating expenses


(13,309)

(12,537)

(25,361)



 

 

 

Profit before tax


5,032

4,745

9,553






Tax expense

8

(1,259)

(1,329)

(2,645)



 

 

 

Profit attributable to equity shareholders of the parent


3,773

3,416

6,908

Earnings per share





From continuing operations


Pence per share

Pence per share

Pence per share

Basic

10

3.79

3.44

6.97

Diluted

10

3.76

3.40

6.87

There were no discontinued operations.

 

There was no other comprehensive income.

 

 

Consolidated statement of changes in equity

Unaudited for the 6 months ended 30 June 2011

 


Share capital

Share premium

Merger reserve

Equity settled share incentive reserve

Capital redemption reserve

Reverse takeover reserve

Own shares

Retained earnings

Total


£000

£000

£000

£000

£000

£000

£000

£000

£000

Shareholders' equity at

1 January 2010

 

1,000

3,539

282

384

557

188

(298)

16,748

22,400

Equity settled share-based payments

-

-

-

106

-

-

-

10

116

Ordinary dividend paid

-

-

-

-

-

-

-

(2,084)

 

(2,084)

 

Profit for the year

-

-

-

-

-

-

-

3,416

3,416

Shareholders' equity at

30 June 2010

 

1,000

3,539

282

490

557

188

(298)

18,090

23,848











Equity settled share-based payments

-

-

-

63

-

-

-

84

147

Ordinary dividend paid

-

-

-

-

-

-

-

(1,688)

(1,688)

Acquisition of treasury shares

 

-

-

-

-

-

-

(287)

-

(287)

Own shares released on vesting of share options

-

19

-

-

-

-

191

-

210

Profit for the year

-

-

-

-

-

-

-

3,492

3,492

Shareholders' equity at

31 December 2010

1,000

3,558

282

553

557

188

(394)

19,978

25,722











Equity settled share-based payments

-

-

-

(285)

-

-

-

(104)

(389)

Ordinary dividend paid

-

-

-

-

-

-

-

(2,290)

(2,290)

Acquisition of treasury shares

 

-

-

-

-

-

-

(694)

-

(694)

Own shares released on vesting of share options

-

-

-

-

-

-

812

-

812

Profit for the year

-

-

-

-

-

-

-

3,773

3,773

Shareholders' equity at

30 June 2011

 

1,000

3,558

282

268

557

188

(276)

21,357

26,934

 

 

 

 

 

 

Consolidated balance sheet

Unaudited as at 30 June 2011

 


Note

30 June 2011

30 June 2010

31 Dec 2010



Unaudited

Unaudited

Audited



£000

£000

£000

Assets





Goodwill


4,618

4,618

4,618

Other intangible assets


1,351

1,697

1,545

Property, plant and equipment


1,555

1,729

1,642

Financial investments

11

19,402

14,290

19,454

Trade and other receivables

12

23,421

20,385

23,614

Cash and cash equivalents

13

17,148

22,745

18,879



 

 

 

Total assets


67,495

65,464

69,752

Liabilities





Insurance contract provisions

14

17,754

18,734

19,214

Finance lease obligations


146

269

168

Deferred tax liabilities


99

705

60

Current tax liabilities


1,306

2,503

2,352

Accruals and deferred income

15

6,879

6,742

9,012

Trade and other payables

16

14,377

12,663

13,224



 

 

 

Total liabilities


40,561

41,616

44,030

Equity





Share capital


1,000

1,000

1,000

Share premium


3,558

3,539

3,558

Own shares


(276)

(298)

(394)

Retained earnings


21,357

18,090

19,978

Merger reserves


282

282

282

Reverse takeover reserve


188

188

188

Capital redemption reserve


557

557

557

Equity settled share incentive reserve


268

490

553



 

 

 

Total shareholders' equity


26,934

23,848

25,722

 

 

 

Consolidated cash flow statement

Unaudited for the 6 months ended 30 June 2011

 


6 months ended 30 June 2011

6 months ended 30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000

Profit before tax

5,032

4,745

9,553

Adjusted for:




Interest receivable

(243)

(215)

(450)

Profit on disposal of assets

-

-

(17)

Amortisation of intangible assets

201

207

411

Depreciation of property, plant and equipment

119

147

276

Equity settled share-based payments

68

116

263

Decrease/(increase) in receivables

270

(25)

(3,296)

(Decrease)/increase in payables

(2,462)

(877)

2,406

Cash generated by operations

2,985

4,098

9,146

Interest received

166

106

384

Tax paid

(2,266)

(1,471)

(3,583)

Net cash from operating activities

885

2,733

5,947

Investing activities




Sales/(purchases) of financial investments

52

(6,801)

(11,965)

Purchases of intangible assets

(7)

(23)

(75)

Purchases of property, plant and equipment

(32)

(145)

(243)

Acquisition of subsidiary

-

(580)

(580)

Net cash from/(used in) investing activities         

 

13

(7,549)

(12,863)

Financing activities




Equity dividend paid

(2,290)

(2,084)

(3,772)

Purchase of own shares   

 

(694)

 

-

(291)

 

Receipts on exercise of share options 

 

355

-

213

Net cash used in financing activities

(2,629)

(2,084)

(3,850)

Net decrease in cash and cash equivalents                      

 

(1,731)

(6,900)

(10,766)

Cash and cash equivalents at beginning of the period

18,879

29,645

29,645

Cash and cash equivalents at the end of the period

17,148

22,745

18,879

 

 

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 434 of the Companies Act 2006. The statutory accounts for the year ended 31 December 2010, which were prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union (EU) and in accordance with International Financial Reporting Interpretations Committee (IFRIC) interpretations and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, have been delivered to the Registrar of Companies. The report of the independent auditor on those statutory accounts contained no qualification or statement under Section 498(2) or (3) of the Companies Act 2006.          

 

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 2010. 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 2010.                                                 

 

 

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: Abbey Legal Protection, Abbey Tax Protection, Accountax and Insurance Underwriting.  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 the provision of tax consultancy and marketing services. Insurance Underwriting comprises reinsuring a proportion of the business the Group introduces to underwriting partners.      

 

Other segments represent business units whose operations fall below the quantitative disclosure thresholds. These businesses offer human resources 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 applied throughout these financial statements. Abbey Protection plc evaluates performance on the basis of profit from operations before tax expense.


 

6 months ended 30 June 2011 - Unaudited

 

 

 


Abbey Legal Protection

Abbey Tax Protection

Accountax

Insurance Underwriting

Other segments

Total

 


£000

£000

£000

£000

£000

£000

 

 








 

Revenue from external customers

5,022

3,831

871

7,401

985

18,110

 

Interest revenue

41

28

6

147

9

231

 

Depreciation and amortisation

79

32

175

-

34

320

 

Reportable segment profit

1,241

1,551

38

2,149

53

5,032

  Expenditures for reportable segment  non-current assets

14

17

2

-

6

39

 

 

 

 

6 months ended 30 June 2010 - Unaudited

 

 


Abbey Legal Protection

Abbey Tax Protection

Accountax

Insurance Underwriting

Other segments

Total

 

 


£000

£000

£000

£000

£000

£000

 

 








 

 

Revenue from external customers

4,657

3,428

1,084

6,780

1,069

17,018

 

 

Interest revenue

39

28

7

182

8

264

 

 

Depreciation and amortisation

98

40

177

-

39

354

 

 

Reportable segment profit

975

1,302

156

2,125

187

4,745

 

  Expenditures for reportable segment non-current assets

34

58

2

-

74

168

 


 

 

Year ended 31 December 2010 - Audited

 


£000

£000

£000

£000

£000

£000

 

 








  Revenue from external customers

9,621

6,755

1,877

14,049

2,099

34,401

 

 

Interest revenue

78

56

14

348

17

513

 

Depreciation and amortisation

183

79

352

-

73

687

 

Reportable segment profit

2,153

2,459

77

4,567

297

9,553

  Expenditures for reportable segment non-current assets

80

99

20

-

119

318

 

 

 

Information about major customers - Unaudited

 

Revenues from one customer represent approximately £2,675,000 of the Group's total revenue (6 months ended 30 June 2010 £2,659,000 and 12 months ended 31 December 2010 £5,326,000). Revenue from this customer is recorded in segmental revenue for Abbey Legal Protection, Abbey Tax Protection and Insurance Underwriting.                                    

 

(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    Intermediation, advisory and other income

 


6 months ended

30 June 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000





Income from intermediation

4,901

4,259

9,260

Advisory fees

2,233

2,210

4,362

Other income

3,575

3,769

6,730

Total intermediation, advisory and other income

10,709

10,238

20,352

 

 

Other income comprises consultancy, claims handling, marketing services 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 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000

Investments at fair value through Income Statement:




- certificates of deposit income

155

99

278

Other investments:




- cash and cash equivalents income

88

116

172

Interest investment income

243

215

450

Net (loss)/gain on investments at fair value through the Income Statement

(12)

49

63

Net investment return

231

264

513

 



 

6    Claims and change in insurance liabilities (gross and net)

 


6 months ended

30 June 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000





Claims paid

(5,108)

(4,299)

(8,972)

Change in the provision for claims

281

9

183

Claims and change in insurance liabilities

(4,827)

(4,290)

(8,789)

 

7    Operating and administration expenses

 


6 months ended

30 June 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000





Staff costs

5,543

5,283

10,720

Other operating expenses

2,434

2,483

4,934

Total operating and administration expenses

7,977

7,766

15,654

 

8    Tax expense

 

Income tax for the six months period is charged at 25.0% (six months ended 30 June 2010: 28.0%; year ended 31 December 2010: 27.7%), 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 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000





Amounts recognised as distributions to equity holders in the period:




Dividends on ordinary shares

2,290

2,084

3,772

Net appropriation for the year

2,290

2,084

3,772

 

 

 

On 26 March 2010 a dividend of £2,084,000 (net of £16,000 receivable by a group ESOP trust) was paid representing 2.1 pence per Abbey Protection plc share.                                                               

 

On 7 October 2010 a dividend of £1,688,000 (net of £12,000 receivable by a group ESOP trust) was paid representing 1.7 pence per Abbey Protection plc share.                                                                

 

On 25 March 2011 a dividend of £2,290,000 (net of £10,000 receivable by a group ESOP trust) was paid representing 2.3 pence per Abbey Protection plc share.                                                               

 

The Board declares the payment of an interim dividend of 1.9 pence per Abbey Protection plc ordinary share amounting to £1,900,000. The dividend will be payable on 7 October 2011 to all shareholders on the register on 9 September 2011. These interim 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 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000

Profit attributable to equity holders of the parent

3,773

3,416

6,908

Effect of dilutive potential ordinary shares

-

-

-

Earnings for the purposes of diluted earnings per share

3,773

3,416

6,908






6 months ended

30 June 2011

6 months ended

30 June 2010

Year ended

31 Dec 2010


Unaudited

Unaudited

Audited


No. of shares

No. of shares

No. of shares





Weighted average number of ordinary shares in issue

99,435,245

99,231,375

99,129,980

Effect of dilutive potential ordinary shares (share options)

900,106

1,373,738

1,381,291

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

100,335,351

100,605,113

100,511,271

 

 

11  Financial investments

 






30 June 2011

Unaudited

30 June 2010

 Unaudited 

31 Dec 2010

Audited 


£000

£000

£000





Financial investments at fair value through profit and loss - certificates of deposit

 

18,902 

 

14,290

 

18,954

 

Loan receivable

 

500

-

500

Total financial investments     

 

19,402

14,290

19,454

 

 

The fair values of the Group's financial investments at fair value though profit and loss have been arrived at by reference to readily available market prices and are considered level one financial investments as defined in the fair value hierarchy within IFRS 7 Financial Investment Disclosures paragraph 27B. There have been no transfers between level 1 and level 2 financial investments.

 

12  Trade and other receivables

 


30 June 2011

30 June 2010

31 Dec 2010












Unaudited

Unaudited

Audited












£000

£000

£000











Receivables arising from insurance and reinsurance contracts:














- premiums due from insurers

6,298

5,991

6,606











Trade debtors

15,149

12,235

14,850











Other receivables:














- other prepayments and accrued income

1,158

1,045

985











- amounts due from related parties

431

709

638











- other debtors

385

405

535











Total insurance and other receivables

23,421

20,385

23,614












 

 

 






















The Directors consider that the carrying amount of trade and other receivables approximates their fair value.

 

 

13  Cash and cash equivalents

 

Included in cash and cash equivalents held by the Group as at each period end are balances totalling £1.0 million not available for use by the Group. This amount is held in trust to guarantee claims liabilities.                                

 

 

14  Insurance contract provisions (gross and net)        

                                                        


30 June 2011

30 June 2010

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000





Unearned premiums

7,230

7,755

8,409

Claims reported by policyholders

7,081

6,403

7,268

Claims incurred but not reported

3,443

4,576

3,537

Total insurance contract provisions

17,754

18,734

19,214

 

 

 

15  Accruals and deferred income

 


30 June 2011 

30 June 2010

31 Dec 2010


Unaudited

Unaudited

Audited


£000

£000

£000





Accruals

1,583

1,434

1,849

Deferred income

5,296

5,308

7,163

Total accruals and deferred income

6,879

6,742

9,012

 

 

16  Trade and other payables

 


30 June 2011

30 June 2010

31 Dec 2010










Unaudited

Unaudited

Audited










£000

£000

£000





















Other trade payables

13,273

11,610

12,264









Other taxes and social security

694

619

581









Other payables

410

434

379









Total trade and other payables

14,377

12,663

13,224









 

 

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

 

 

17  Share option schemes

 

Options granted

 

During the period to 30 June 2011, the following options were granted or were outstanding at the balance sheet date:                                                                  


 

Long Term Incentive Plan (LTIP)







Date of grant

29/11/2007

27/06/2008

29/04/2009

30/04/2010

27/04/2011


Options outstanding at 1 January 2011

363,636

150,000

330,437

146,666

-


Options granted during the period

-

-

-

-

49,844


Options forfeited during the period

-

(15,000)

-

-

-


Options exercised during the period

(363,636)

-

-

-

-


Options outstanding at 30 June 2011

-

135,000

330,437

146,666

49,844


Exercise price

£0.00

£0.00

£0.00

£0.00

£0.00


Share price at date of grant

£0.55

£0.67

£0.58

£0.795

£0.803


Contractual life (years)

10

10

10

10

10


Vesting Date

1/1/2011

30/06/2011

30/04/2012

01/05/2013

01/05/2014


Settlement

Shares

Shares

Shares

Shares

Shares


Expected volatility

35%

35%

35%

20%

11%


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%

2.00%

3.50%

3.48%


Expected dividend yield

5.00%

5.00%

6.20%

5.00%

5.36%


Expected annual departures

 

0.00%

0.00%

0.00%

0.00%

0.00%


Probability of meeting performance criteria at date of grant

 

100%

90%

96.1%

96.8%

100%


Fair value per option at date of grant

 

£0.52

£0.58

£0.48

£0.68

£0.68


 

 

All share options are fair valued at the date of grant using a binomial valuation model.

 

All share options require a minimum of three 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 growth in earnings per share and/or individual performance.

 

The weighted average share price at the date of exercise for SAYE share options exercised during the period was £0.81. The weighted average share price at the date of exercise for LTIP share options exercised during the period was £0.81.

 

The aggregate fair value of SAYE share options granted during the period was £61,412. The aggregate fair value of CSOP share options granted during the period was £15,125. The aggregate fair value of LTIP share options granted during the period was £34,083.

 

The Company has calculated expected volatility with reference to the share price of the Group and comparable companies.

 

At the balance sheet date 4,363 SAYE share options were exercisable at £0.44 per share, 30,000 CSOP share options were exercisable at £0.67 per share and 135,000 LTIP share options were exercisable at nil consideration.

 

 

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 ZFLFXFVFZBBF

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

 

Top of Page