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 |
|
Dividend Per Share |
1.9p |
1.7p |
4.0p |
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 |
|
|||||||||||||
|
|
Abbey Legal Protection |
Abbey Tax Protection |
Accountax |
Insurance Underwriting |
Other segments |
Total |
|
|||||||
|
|
£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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due within one year |
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.
You are here: research