1st Jun 2020 07:00
1 June 2020
AFH Financial Group Plc
("AFH", the "Company" or the "Group")
RESULTS FOR THE SIX MONTHS ENDED 30 APRIL 2020
Resilient revenue & margins
AFH, the leading financial planning led wealth management firm, is pleased to announce its results for the six months ended 30 April 2020, a period which saw the continued trend of revenue growth.
FINANCIAL OVERVIEW
· Revenues up 5% to £38.2 million (H1 2019: £36.6 million)
· EBITDA up 10% to £8.5 million (H1 2019: £7.7 million)
· EBITDA margin up 1.2pp to 22.2% (H1 2019: 21.0%)
· Profit after tax maintained at £4.6 million (H1 2019: £4.5 million)
· Statutory Earnings per Share stable at 10.71 pence (H1 2019: 10.71 pence)
· Underlying Earnings per Share* up 8% to 16.06 pence (H1 2019: 14.87 pence)
· Funds under Management of £5.95bn, up 7% (H1 2019: £5.4bn)
· Strong cash position of £16m in bank and in hand (as at 31 May 2020)
*Underlying Earnings per Share have been calculated on the profit attributable to the equity holders for the period after adding back Amortisation, Depreciation and non-cash share based payments after adjusting the tax provision accordingly
Alan Hudson, CEO of AFH said: "During the first-half of the year, we delivered a resilient set of results, notwithstanding the negative impact of COVID-19 towards the end of the period.
"The Company continued to trade profitably, in line with our expectations, while focusing on cash management and paying down both Deferred Consideration and Loan Notes as they matured. Cash retention remains a key focus for the Group and, in light of current uncertainty, we have adopted a number of prudent cost measures across the Board, senior management and staff to protect profitability and ensure that the Company emerges from the current crisis in a strong financial position.
"Throughout the ongoing crisis, our efforts have been focused on protecting the health, safety and wellbeing of our employees and their families, while continuing to deliver the same high level of service to clients and maintaining long-term value creation for shareholders. The Company adapted quickly to the challenges presented in March and, by the end of the month, had over 400 staff and all advisers working from home with full access to AFH's web-based infrastructure, which has been the focus of significant investment since 2015.
"Under the ongoing restrictions and uncertainty in the financial markets, the Board expects that while gross revenue for the current year will be lower than market expectations this will be largely offset by the variable nature of the Group's cost of sales and cost reductions implemented by the Company."
For further information please contact:
AFH Financial Group Plc 01527 577 775
Alan Hudson, Chief Executive Officer
Paul Wright, Chief Financial Officer
Liberum (Nominated Adviser and Joint Broker) 020 3100 2000
Richard Bootle / Euan Brown / Kane Collings
Shore Capital (Joint Broker) 020 7408 4090
Hugh Morgan / Edward Mansfield / Daniel Bush
Yellow Jersey PR Limited (Financial PR) 077 6932 5254
Joe Burgess / Georgia Colkin / Dominic Barretto
Notes to Editors
AFH Financial Group Plc (AIM: AFHP) is a leading UK financial planning-led wealth management firm based in the Midlands. Founded in 1990 by CEO Alan Hudson, the Company provides wealth management and financial advisory services to over 20,000 clients in the UK.
The Company has a defined growth strategy focused on increasing shareholder value through the expansion of the AFH community. This strategy continues to be driven by a combination of organic growth through greater productivity of the Company's advisers and by value accretive acquisitions.
This announcement is released by AFH Financial Group Plc and contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) 596/2014 (MAR), and is disclosed in accordance with the Company's obligations under Article 17 of MAR.
For the purposes of MAR and Article 2 of Commission Implementing Regulation (EU) 2016/1055, this announcement is being made on behalf of the Company by Paul Wright, Chief Financial Officer.
Chief Executive's Review
Business and Performance Review
During a period of exceptional events, the Company continued to trade profitably in line with our expectations while focusing on cash management and paying down both Deferred Consideration and Loan Notes as they matured. The period started with the uncertainty of a minority Government and a General Election before confidence and the clarity of a stable majority Government boosted the markets and our clients' willingness to progress their financial plans. This period was short lived as COVID-19 created further uncertainty and the most dramatic fall in world markets experienced for many decades.
The Company adapted quickly and, by the end of March, had over 400 staff and all advisers working remotely with full access to AFH's web-based infrastructure, which has been the focus of significant investment since 2015.
Following the sharp falls recorded in March, the markets recovered a significant proportion of their losses in April and volatility fell to pre COVID-19 levels. As previously signaled to the market, our clients' managed portfolios provide a balanced approach to investment and, as a result, the impact of market movements was mitigated to less than 50% of that of the fall in equity markets during this period.
Throughout the period, gross inflows of funds continued at a similar level to that of the second half of 2019, whilst annualised outflows continued at below 2% of opening funds. It was particularly encouraging that, during March, when equity markets were in turmoil, our clients continued with their long-term investment strategy and no major outflows were recorded.
New business in our wealth management division was below expectations for the period as uncertainty gripped the markets and our advisers came to terms with new ways of virtual interaction with clients. As noted above, the Company's continued investment in technology allowed remote interaction with advisers and clients. While new business in March and April fell from Q1 levels, the indications are that a slow recovery will gather pace during the second half of the financial year.
Our protection business continued to perform strongly, being uncorrelated to the investment markets, and, again, the use of technology allowed advisers to maintain business levels. The protection providers all reported strong inflows during the period and Eunisure continued to expand both its adviser productivity and, with a new team in Scotland, its geographical footprint. In line with the announcement made in September, the mix of Indemnity: Non-Indemnity life business was adjusted from 1 November 2019 to ensure that there was no further working capital drain on the Company during the current year. This aim was achieved by the end of the period with a positive cashflow from the division. As reported the change reduced the gross margin from 52% to 46%. However, the organic growth in the Group allowed the division to report increased revenues and EBITDA.
In March, the Company took early action to address the likely impact of a lockdown on the top line revenue and actioned a cost reduction plan to temporarily remove £3 million of annualised costs from the Group. The Board, senior management and staff participated in a temporary salary cut, whilst non-critical projects were put on hold. In addition, the variable nature of the Company's cost of sales further cushioned the anticipated revenue losses. The Group greatly benefitted from its ongoing investment in IT and infrastructure and, in addition, since the commencement of lockdown, introduced new processes that the Directors believe will enable AFH to exit the lockdown period with a robust and more efficient structure as and when that time comes.
During the period, the Company paid Deferred Consideration on previous acquisitions as those debts became due and, in accordance with IFRS guidance, reassessed the likely cost and associated liability of acquisitions made during the preceding twelve months. As a result, the maximum outstanding Deferred Consideration as at 30 April was reduced to £26.9 million.
Financial Advisory and Investment Management
Financial advisory and the management of client portfolios continues to represent the core business of AFH and, in the first half of 2020, represented 79% of Group revenues.
During the period, financial planning fees totalled £7.1 million, a decrease of £0.4 million over the same period last year (H1 2019: £7.5 million).
Ongoing management fees increased to £23 million (H1 2019: £21.8 million), reflecting the growing funds under management, despite the fall in global markets due to the effect of the COVID-19 pandemic in February and March 2020.
Annualised average revenue per adviser in our core business increased to £258,000 (H1 2019: £236,000).
The division generated EBITDA of £6.3 million (H1 2019: £6.4 million) and following the financial upheaval experienced during 2020 we expect the growing requirement for professional financial planning to accelerate in the future.
Protection Broking
The Protection Broking business saw further growth over the period as a result of continuing strong demand for protection products. The division continues to benefit from the ongoing insurance gap in the market, estimated at £2.4 trillion and also from the increased public awareness of the products as a result of the effects of the COVID-19 pandemic.
During the period, the division generated revenues of £8.1 million (H1 2019: 7.3 million) from which EBITDA of £2.8 million (H1 2019: 2.7 million) was derived. As previously anticipated and reported the change in the model towards indemnity business reduced the gross margin from 52% in H1 2019 to 46%.
Acquisitions
Following a period of consolidation, the Group is continuing to focus on cash generation and organic growth. Whilst the Group remains open to future select acquisitions, should suitable opportunities present themselves, with a focus on smaller IFAs and larger businesses where the majority of advisers are employed or equity participants in the target company, following the current COVID-19 outbreak, evaluation of acquisition opportunities has been temporarily suspended.
Funds under Management
In spite of gross inflows in excess of 8% annualised and outflows continuing below 2% annualised, Funds under Management decreased by £220 million driven by the market impact on portfolios, which fell by an average 6.9% during the period compared to the fall in UK equities of 18%.
| Funds under Management £ billions |
Reported as at 1 November 2019 | 6.17 |
Inflows from existing business | 0.245 |
Market impact | (0.41) |
Outflows and drawdowns | (0.055) |
Balance as at 30 April 2020 | 5.95 |
Inflows from existing business continued to be predominantly invested on a discretionary mandate.
COVID-19
Our ongoing investment in our people and technology has allowed the Group to adapt quickly in line with the current crisis and to ensure the safety of its staff and their families. In response to the challenges posed by COVID-19, the Group's priority continues to be ensuring the safety of its employees and advisers, delivering uninterrupted support and advice to its clients and maintaining long-term value creation potential for its shareholders.
Whilst trading during the period to March remained in line with expectations, levels of new business revenue are likely to be impacted by the lockdown in the coming months. However, the Board is confident that the remote working measures put in place will allow the Group to maintain a high level of service to its clients and provide the necessary advice to guide them through this uncertain time, whilst the need for professional financial advice is likely to increase as the country exits the current situation.
Cash Position
Post period-end, the Company drew down an additional £8 million from HSBC Bank as a further prudent step to ensure business continuity. As at 31 May 2020, the Group had £16 million in cash on the balance sheet.
Cash retention remains a key focus for the Group and, as noted above, in light of current uncertainty, the Board has adopted a number of prudent cost measures across all staff and management to protect profitability and ensure that the Group emerges from the current crisis in a strong financial position.
Dividend
Whilst our Group may be resilient, we are not immune to how the unprecedented level of uncertainty may impact the operating environment for AFH and its clients for the foreseeable future. It is therefore imperative that the Group has the ability and flexibility to continue providing clients with the quality of service they need while safeguarding the long-term success of the Company.
For this reason, and acknowledging the heightened regulatory sensitivity at this time, the Board has made the decision to reduce the previously proposed second interim dividend of five pence per share by two pence per share. The Group will consider paying an additional two pence per share as a third interim dividend at such time when the financial and economic effects of COVID-19 become clearer. This prudent judgement will ensure we are able to deal with circumstances as they arise and protect clients, the long-term value of the Company, and our proven ability to benefit from the growth opportunity that we believe will emerge on the other side of this crisis.
In order to give effect to this decision, the Board is therefore declaring a second 2019 interim dividend of three pence per share. The second 2019 interim dividend will be paid on 3 July 2020 to shareholders on the register at the close of business on 12 June 2020.
This second interim dividend, combined with the dividend paid in February 2020, will equate to a 6 pence interim dividend, similar to the level paid in 2019. A further update regarding any third interim dividend will be made when the impact of the release from lockdown becomes clearer.
Outlook
The Company plans to build on the progress achieved in the first half of this financial year and continues to look after the ever-growing financial advice needs of its clients.
As a result of the financial upheaval experienced during 2020, we expect a growing requirement for professional financial planning amongst the mass affluent, many of whom have not sought professional advice to date, and the Board therefore believes that the Company is well positioned to benefit from the medium and long term requirements of this demographic.
Under the ongoing restrictions and uncertainty in the financial markets, the Board expects that while gross revenue for the current year will be lower than market expectations this will be largely offset by the variable nature of the Group's cost of sales and cost reductions implemented by the Company.
We look forward to continuing to update the market on our progress.
Alan Hudson
Chief Executive
Consolidated Statement of Comprehensive Income
|
| Unaudited Six months ending 30 April 2020 | Unaudited Six months ending 30 April 2019 | Audited Twelve months ending 31 October 2019 |
| Note | £'000 | £'000 | £'000 |
|
|
|
|
|
Revenue | 3 | 38,247 | 36,581 | 74,337 |
Cost of sales |
| (18,553) | (16,943) | (34,657) |
|
| ─────── | ─────── | ─────── |
Gross profit |
| 19,694 | 19,638 | 39,680 |
|
|
|
|
|
Administrative expenses before amortisation and depreciation and share based payments expenses |
| (11,193) | (11,944) | (22,452) |
|
| ─────── | ─────── | ─────── |
EBITDA |
| 8,501 | 7,694 | 17,228 |
|
|
|
|
|
Amortisation and Depreciation |
| (2,168) | (1,568) | (3,189) |
Non cash share based payments |
| (84) | (72) | (50) |
|
| ─────── | ─────── | ─────── |
Operating profit |
| 6,249 | 6,054 | 13,989 |
|
|
|
|
|
Finance income |
| 14 | 28 | 57 |
Finance costs |
| (370) | (113) | (332) |
|
| ─────── | ─────── | ─────── |
Profit before tax |
| 5,893 | 5,969 | 13,714 |
|
|
|
|
|
Income tax expense |
| (1,299) | (1,427) | (2,901) |
|
| ─────── | ─────── | ─────── |
Profit for the year attributable to owners of the parent |
| 4,594 | 4,542 | 10,813 |
|
|
|
|
|
Other comprehensive income |
| - | - | - |
|
| ─────── | ─────── | ─────── |
Total comprehensive income for the year attributable to owners of the parent |
| 4,594 | 4,542 | 10,813 |
|
| ═══════ | ═══════ | ═══════ |
Earnings per share (in pence) | 9 |
|
|
|
Basic |
| 10.71 | 10.71 | 25.4 |
Diluted |
| 9.84 | 9.88 | 23.5 |
|
| ═══════ | ═══════ | ═══════ |
Underlying EBITDA adjusted for tax per share (in pence) | 9 |
|
|
|
Basic |
| 16.06 | 14.87 | 32.8 |
Diluted |
| 14.74 | 13.73 | 30.4 |
|
| ═══════ | ═══════ | ═══════ |
|
|
|
|
|
All results derive from continuing operations
Consolidated Statement of Financial Position |
| ||||||||||
|
| Unaudited 30 April | Unaudited 30 April | Audited 31 October |
| ||||||
|
| 2020 | 2019 | 2019 |
| ||||||
|
|
|
|
|
| ||||||
| Note | £'000 | £'000 | £'000 |
| ||||||
Assets |
|
|
|
|
| ||||||
Non-current assets |
|
|
|
|
| ||||||
Intangible assets | 4 | 102,390 | 93,198 | 104,921 |
| ||||||
Property, plant and equipment |
| 1,563 | 1,516 | 1,413 |
| ||||||
Right to use asset |
| 3,555 | - | - |
| ||||||
Investments |
| 1 | 1 | 1 |
| ||||||
Deferred tax asset |
| 23 | 27 | 23 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
|
| 107,532 | 94,742 | 106,358 |
| ||||||
Current assets |
|
|
|
|
| ||||||
Trade and other receivables | 5 | 29,155 | 22,134 | 26,232 |
| ||||||
Cash and cash equivalents |
| 6,334 | 8,777 | 11,955 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
|
| 35,489 | 30,911 | 38,187 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
Total assets |
| 143,021 | 125,653 | 144,545 |
| ||||||
|
| ═══════ | ═══════ | ═══════ |
| ||||||
Liabilities |
|
|
|
|
| ||||||
Current liabilities |
|
|
|
|
| ||||||
Trade and other payables | 7 | 26,486 | 25,146 | 23,373 |
| ||||||
Current tax liabilities |
| 375 | 1,599 | 1,224 |
| ||||||
Provisions |
| 1,344 | 1,253 | 1,448 |
| ||||||
Financial liabilities - Borrowings | 6 | 1,771 | 80 | 832 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
|
| 29,976 | 28,078 | 26,877 |
| ||||||
|
|
|
|
|
| ||||||
Net current assets |
| 5,513 | 2,833 | 11,310 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
Non-current liabilities |
|
|
|
|
| ||||||
Trade and other payables | 7 | 8,515 | 22,248 | 23,467 |
| ||||||
Financial liabilities - Borrowings | 6 | 20,439 | 1,030 | 15,241 |
| ||||||
Provision |
| 150 | 102 | 161 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
|
| 29,104 | 23,380 | 38,869 |
| ||||||
|
|
|
|
|
| ||||||
Total liabilities |
| 59,080 | 51,458 | 65,746 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
Net assets |
| 83,941 | 74,195 | 78,799 |
| ||||||
|
| ═══════ | ═══════ | ═══════ |
| ||||||
Shareholders' equity |
|
|
|
|
| ||||||
Share capital | 8 | 4,294 | 4,259 | 4,279 |
| ||||||
Share premium account | 8 | 56,231 | 55,740 | 55,986 |
| ||||||
Treasury Shares | 8 | - | (149) | (204) |
| ||||||
Merger reserve |
| (540) | (540) | (540) |
| ||||||
Share-based payment reserve |
| 852 | 790 | 768 |
| ||||||
Retained earnings |
| 23,104 | 14,095 | 18,510 |
| ||||||
|
| ─────── | ─────── | ─────── |
| ||||||
Total Shareholders' equity |
| 83,941 | 74,195 | 78,799 |
| ||||||
|
|
|
|
|
| ||||||
|
|
|
|
|
| ||||||
| Consolidated Statement of Changes in Equity | ||||||||||
| Share capital | Share premium | Treasury Shares | Merger reserve | Share-based payment reserve | Retained earnings | Total | ||||
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||||
Audited balance at 31 October 2018 | 4,198 | 54,641 | - | (540) | 718 | 10,403 | 69,420 | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Profit for the period | - | - | - | - | 72 | 4,542 | 4,614 | ||||
Other comprehensive income | - | - | - | - | - | - | - | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Total comprehensive income | - | - | - | - | 72 | 4,542 | 4,614 | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Issue of share capital | 61 | 1,099 | (149) | - | - | - | 1,011 | ||||
Dividend | - | - | - | - | - | (850) | (850) | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Unaudited balance at 30 April 2019 | 4,259 | 55,740 | (149) | (540) | 790 | 14,095 | 74,195 | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Profit for the period | - | - | - | - | (22) | 6,120 | 6,098 | ||||
Other comprehensive income | - | - | - | - | - | - | - | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Total comprehensive income | - | - | - | - | (22) | 6,120 | 6,098 | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Issue of share capital | 20 | 246 | (55) | - | - | - | 211 | ||||
Dividend | - | - | - | - | - | (1,705) | (1,705) | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Audited balance at 31 October 2019 | 4,279 | 55,986 | (204) | (540) | 768 | 18,510 | 78,799 | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Profit for the period | - | - | - | - | 84 | 4,594 | 4,678 | ||||
Other comprehensive income | - | - | - | - | - | - | - | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Total comprehensive income | - | - | - | - | 84 | 4,594 | 4,678 | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Issue of share capital | 15 | 245 | 204 | - | - | - | 464 | ||||
Dividend | - | - | - | - | - | - | - | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Unaudited balance at 30 April 2020 | 4,294 | 56,231 | - | (540) | 852 | 23,104 | 83,941 | ||||
| ────── | ────── | ────── | ────── | ────── | ────── | ────── | ||||
Consolidated Statement of Cash Flows |
| |||||||
|
| Unaudited Six months ending 30 April | Unaudited Six months ending 30 April | Audited Twelve months ending 31 October |
| |||
|
| 2020 | 2019 | 2019 |
| |||
| Note | £'000 | £'000 | £'000 |
| |||
Cash flows from operating activities |
|
|
|
|
| |||
Cash generated from operations | 10 | 7,692 | 765 | 5,787 |
| |||
|
|
|
|
|
| |||
Tax paid |
| (2,201) | (1,329) | (2,608) |
| |||
|
| ─────── | ─────── | ─────── |
| |||
Net cash (outflow)/inflow from operating activities |
| 5,491 | (564) | 3,179 |
| |||
|
| ─────── | ─────── | ─────── |
| |||
Cash flows from investing activities |
|
|
|
|
| |||
Purchase of property, plant and equipment |
| (973) | (434) | (834) |
| |||
|
|
|
|
|
| |||
Purchase of other intangible assets, net of cash |
| (1,633) | (7,947) | (3,830) |
| |||
|
|
|
|
|
| |||
Acquisition of subsidiaries, net of cash |
| - | - | (9,378) |
| |||
|
|
|
|
|
| |||
Payment of deferred consideration |
| (7,433) | (1,578) | (8,007) |
| |||
|
|
|
|
|
| |||
Interest received |
| 14 | 28 | 57 |
| |||
|
| ─────── | ─────── | ─────── |
| |||
Net cash outflow from investing activities |
| (10,025) | (9,931) | (21,992) |
| |||
|
| ─────── | ─────── | ─────── |
| |||
Cash flows from financing activities |
|
|
|
|
| |||
Proceeds from issue of shares |
| - | 911 | - |
| |||
Share issue costs |
| - | - | - |
| |||
Proceeds from loan facility |
| 4,000 | - | - |
| |||
Proceeds from CULS |
| - | - | 15,000 |
| |||
Issue costs |
| - | - | (536) |
| |||
Repayment of borrowings |
| (3,433) | (2,222) | (2,314) |
| |||
Interest paid |
| (370) | (110) | (219) |
| |||
Dividends |
| (1,284) | (850) | (2,706) |
| |||
|
| ─────── | ─────── | ─────── |
| |||
Net cash (outflow)/inflow from financing activities |
| (1,087) | (2,271) | 9,225 |
| |||
|
| ─────── | ─────── | ─────── |
| |||
|
|
|
|
|
| |||
Net (decrease)/increase in cash and cash equivalents |
| (5,621) | (12,766) | (9,588) |
| |||
Cash and cash equivalents at the beginning of the period |
| 11,955 | 21,543 | 21,543 |
| |||
|
| ─────── | ─────── | ─────── |
| |||
Cash and cash equivalents at the end of the period |
| 6,334 | 8,777 | 11,955 |
| |||
|
| ═══════ | ═══════ | ═══════ | ||||
Notes to the Consolidated Financial Statements
1 General Information
AFH Financial Group Plc is a company incorporated in England and Wales. The Group is principally engaged in the provision of independent financial advice to the retail market.
2 Basis of preparation and accounting policies
2.1 Basis of preparation
The interim condensed consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group's financial statements for the year ended 31 October 2019, which were prepared in accordance with International Financial Reporting Standards adopted by the International Accounting Standards Board ("IASB") and interpretations issued by the International Financial Reporting Interpretations Committee ("IFRIC") of the IASB (together "IFRS") as adopted by the European Union, and in accordance with the requirements of the Companies Act applicable to companies reporting under IFRS.
The information relating to the six months ended 30 April 2020 and the six months ended 30 April 2019 is unaudited and does not constitute statutory financial statements within the meaning of section 434 of the Companies Act 2006. The Group's statutory financial statements for the year ended 31 October 2019 have been reported on by its auditor and delivered to the Registrar of Companies. The report of the auditor was unqualified and did not draw attention to any matters by way of emphasis or contain a statement under section 498(2) or (3) of the Companies Act 2006.
2.2 Significant accounting policies
This financial information has been prepared in accordance with International Financial Reporting Standards (IFRS), including IFRIC interpretations issued by the International Accounting Standards Board (IASB) as adopted by the European Union and in accordance with the accounting policies which will be adopted in presenting the Group's Annual Report and Financial Statements for the year ending 31 October 2020. These are consistent with the accounting policies used in the Financial Statements for the year ended 31 October 2019, except that IFRS16 Leases is now effective for the annual reporting period ending on 31 October 2020, replacing the previous IAS17 standard.
The introduction of IFRS16 requires operating leases previously not recognised on the Company's Statement of Financial Position, to be accounted for as finance leases showing as right of use assets and corresponding lease liabilities. The IFRS16 standard also, as a consequence, affects the Statement of Comprehensive Income in that operating lease expenses (such as property rents) are now recorded as depreciation and finance expenses. The Statement of Consolidated Cashflows is unaffected as these are non-cash entries.
2.3 Basis of consolidation
The interim condensed consolidated financial statements consolidate the financial statements of the Company and its subsidiary undertakings as at 30 April and 31 October each year.
Subsidiaries are fully consolidated from the date of acquisition, being the date on which the Group obtains control, and continue to be consolidated until the date that such control ceases. The financial statements of subsidiaries are prepared for the same reporting period as the parent company, using consistent accounting policies.
2.4 Key sources of judgements and estimation uncertainty
The preparation of the condensed consolidated financial statements requires management to make estimates and assumptions that affect the reported amount of revenues, expenses, assets and liabilities and the disclosure of contingent liabilities. If in the future such estimates and assumptions, which are based on management's best judgement at the date of preparation of the financial statements, deviate from actual circumstances, the original estimates and assumptions will be modified as appropriate in the period in which the circumstances change. The areas where a higher degree of judgement or complexity arises, or where assumptions and estimates are significant to the consolidated financial statements, are discussed below.
Impairment of client portfolios
The Group reviews whether acquired client portfolios are impaired at least on an annual basis. This comprises an estimation of the fair value less cost to sell and the value in use of the acquired client portfolios. In assessing value in use, the estimated future cash flows expected to arise from the individual client portfolios are discounted to their present value over a finite period to calculate the fair value.
The key assumptions used in arriving at a fair value less cost of sale are those around valuations based on multiples of future earnings streams and values based on assets under management. These have been determined by looking at valuations of similar businesses and the consideration paid in comparable transactions.
The carrying amount of client portfolios at 30 April 2020 was £50.6m (2019 HY: £50.5m). No impairments have been made during the period (2019 HY: nil).
Impairment of goodwill
The Group determines whether goodwill is impaired at least on an annual basis. This requires an estimation of the value in use of the cash-generating units to which the goodwill has been allocated. In assessing value in use, the estimated future cash flows expected to arise from the cash-generating unit are discounted to their present value using the Group's weighted average cost of capital adjusted for tax.
The carrying amount of goodwill at 30 April 2020 was £50.8m (2019 HY: £42.1m). No impairments have been made during the period (2019 HY: £ nil).
2.5 Change in accounting policies - IFRS 16 Adoption
The Group has adopted IFRS 16 from 1 November 2019 but it has not restated comparatives for the prior reporting period, as permitted under the specific transitional provisions in the standard. The reclassifications and the adjustments arising from the new leasing rules are therefore recognised in the opening Statement of Financial Position on 1 November 2019.
In adopting IFRS 16, the group has used the following practical expedients permitted by the standard:
· the use of a single discount rate to a portfolio of leases with reasonably similar characteristics;
· reliance on previous assessments of whether leases are onerous;
· the accounting for operating leases, with a remaining lease term of less than 12 months as at 1 November 2019, as short-term leases;
· the exclusion of initial direct costs for the measurement of the right-of-use asset at the date of initial application; and
· the use of hindsight in determining the lease term where the contract contains options to extend or terminate the lease.
The group has elected not to reassess whether a contract is or contains a lease at the date of initial application. Instead, for contracts entered into before the transition date, the group relied on its assessment made in applying IAS 17 and IFRIC 4, 'Determining whether an Arrangement contains a Lease'.
Lease liabilities
On adoption of IFRS 16, the group recognised lease liabilities which had previously been classified as operating leases under the principles of IAS 17 Leases. The lessee's incremental borrowing rate applied to the lease liabilities on 1 November 2019 was based on comparable loan interest rates in the relevant jurisdiction where the lease is operable.
| £000 |
Operating lease commitments disclosed as at 31 October 2019 | 4,196 |
Adjustments | (206) |
Lease liability recognised as at 1 October 2019 | 3,990 |
Of which: |
|
Current lease liabilities | 1,027 |
Non-current lease liabilities | 2,963
|
Lease liability recognised as at 1 October 2019 | 3,990 |
Lease Liability
The Liability value for the leases were measured at the amount equal to the outstanding present value of the lease contracts meeting the IFRS16 criteria, discounted at the lessee's incremental borrowing rate as at the IFRS16 adoption date.
Right of use assets
Right-of-use assets for these leases were measured at the amount equal to the lease liability as at the IFRS16 adoption date. There were no onerous lease contracts that would have required an adjustment to the right-of-use assets at the date of initial application.
3 Revenue and segmental Analysis
The following is an analysis of the Group's revenue and results from continuing operations by reportable segment.
Unaudited Six months ending 30 April 2020 |
Head Office 2020 £'000 |
Financial Advice and Investment Management 2020£'000 | Protection 2020£'000 | Total 2020£'000 |
Revenue | - | 30,115 | 8,132 | 38,247 |
Cost of sales | (7) | (14,135) | (4,411) | (18,553) |
|
|
|
|
|
Gross profit | (7) | 15,980 | 3,721 | 19,694 |
Administrative expenses before amortisation and depreciation and share based payments expenses | (623) | (9,670) | (900) | (11,193) |
|
|
|
|
|
| __________ | ____________ | __________ | __________ |
EBITDA | (630)
| 6,310 | 2,821 | 8,501 |
|
|
|
|
|
Amortisation and Depreciation | (402) | (1,749) | (17) | (2,168) |
Non cash share based payments | (84) | - | - | (84) |
|
|
|
|
|
Operating profit | (1,116) | 4,561 | 2,804 | 6,249 |
Finance income | 4 | 8 | 2 | 14 |
Finance costs | (356) | (14) | - | (370) |
|
|
|
|
|
Profit before tax | (1,468) | 4,555 | 2,806 | 5,893 |
| ----__________ | ----____________ | ----__________ | ----__________ |
Unaudited Six months ending 30 April 2019 |
Head Office 2019 £'000 |
Financial Advice and Investment Management 2019£'000 | Protection 2019£'000 | Total 2019£'000 |
Revenue | - | 29,323 | 7,258 | 36,581 |
Cost of sales | - | (13,435) | (3,508) | (16,943) |
|
|
|
|
|
Gross profit | - | 15,888 | 3,750 | 19,638 |
Administrative expenses before amortisation and depreciation and share based payments expenses | (1,429) | (9,525) | (990) | (11,944) |
|
|
|
|
|
| __________ | ____________ | __________ | __________ |
EBITDA | (1,429)
| 6,363 | 2,760 | 7,694 |
|
|
|
|
|
Amortisation and Depreciation |
| (1,545) | (23) | (1,568) |
Non cash share based payments | (72) | - | - | (72) |
|
|
|
|
|
Operating profit | (1,501) | 4,818 | 2,737 | 6,054 |
Finance income | 20 | 8 | - | 28 |
Finance costs | (100) | (13) | - | (113) |
|
|
|
|
|
Profit before tax | (1,581) | 4,813 | 2,737 | 5,969 |
Segment revenue reported above represents revenue generated from external customers. There were no Inter-segment sales in the current year.
The Accounting policies of the reportable segments are the same as the Group's accounting policies.
The total revenue of the Group for the year has been derived from its activities wholly undertaken in the United Kingdom.
No customer is defined as a major customer by revenue, contributing more than 10% of the Group revenues (2019 - £nil)
4. Intangible Assets
| Other intangibles | Goodwill | Acquired client portfolios | Total | ||
| £'000 | £'000 | £'000 | £'000 |
| |
Cost |
|
|
|
|
| |
At 31 October 2018 | 546 | 28,405 | 52,331 | 81,282 |
| |
Additions | 164 | 14,041 | 5,486 | 19,691 |
| |
Disposals | - | - | - | - |
| |
Revaluations | - | - | - | - |
| |
|
|
|
|
|
| |
At 30 April 2019 | 710 | 42,446 | 57,817 | 100,973 |
| |
Additions | 203 | 7,367 | 5,552 | 13,122 |
| |
Disposals | - | - | - | - |
| |
Revaluations | - | - | - | - |
| |
|
|
|
|
|
| |
At 31 October 2019 | 913 | 49,813 | 63,369 | 114,095 |
| |
Additions | 235 | - | 1,398 | 1,633 |
| |
Disposals | - | - | - | - |
| |
Revaluations | - | (2,500) |
| (2,500) |
| |
|
|
|
|
|
| |
At 30 April 2020 | 1,148 | 47,313 | 64,767 | 113,228 |
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
Amortisation |
|
|
|
|
| |
At 31 October 2018 | 57 | 375 | 5,922 | 6,354 |
| |
Charge for the period | 29 | - | 1,392 | 1,421 |
| |
|
|
|
|
|
| |
At 30 April 2019 | 86 | 375 | 7,314 | 7,775 |
| |
Charge for the period | 31 | - | 1,368 | 1,399 |
| |
|
|
|
|
|
| |
At 31 October 2019 | 117 | 375 | 8,682 | 9,174 |
| |
Charge for the period | 146 | - | 1,518 | 1,664 |
| |
|
|
|
|
|
| |
At 30 April 2020 | 263 | 375 | 10,200 | 10,838 |
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
Net book value |
|
|
|
|
| |
|
|
|
|
|
| |
At 30 April 2020 | 885 | 46,938 | 54,567 | 102,390 |
| |
|
|
|
|
|
| |
At 31 October 2019 | 796 | 49,438 | 54,687 | 104,921 |
| |
|
|
|
|
|
| |
At 30 April 2019 | 624 | 42,071 | 50,503 | 93,198 |
| |
|
|
|
|
|
| |
At 31 October 2018 | 489 | 28,030 | 46,409 | 74,928 |
| |
Goodwill and Acquired client portfolios
Goodwill believed to have an indefinite useful life is carried at cost. The determination of whether goodwill is impaired requires an assessment of the value in use. The recoverable amount of goodwill on a value in use calculation is based on the discounted cash flows expected from the intangible assets of each acquisition, assuming no future growth in revenue generated cash flows, discounted at an asset specific rate of 10%, for a period of 10 years with no annuity. On this basis the directors believe the value of goodwill is not impaired at 30 April 2020.
The Directors have assessed the sensitivity of the assumptions detailed above and consider that, due to the level of prudence already factored into these assumptions, it would require a significant adverse variance in any of these to reduce the fair value to a level where it matched the carrying value.
During the period ended 30 April 2020, no asset or share purchases were undertaken relating to acquired client portfolios.
5. Trade and other receivables
Group
| Unaudited Six months ending 30 April 2020 | Unaudited Six months ending 30 April 2019 | Audited Twelve months ending 31 October 2019 |
| £'000 | £'000 | £'000 |
|
|
|
|
Trade receivables | 24,952 | 18,219 | 21,592 |
Other receivables | 2,393 | 2,659 | 3,087 |
Prepayments | 1,810 | 1,256 | 1,553 |
| 29,155 | 22,134 | 26,232 |
|
|
|
|
|
|
|
|
The trade receivables are stated net of £1.2m doubtful debt provision relating to commission on policies that may lapse before term.
Included in trade receivables is £8.1m of commissions receivable from insurance companies on life and other protection policies brokered by the protection division due in greater than 1 year.
6. Analysis of borrowings
|
|
|
| ||||
|
| Unaudited Six months ending 30 April | Unaudited Six months ending 30 April | Audited Twelve months ending 31 October | |||
|
| 2020 | 2018 | 2019 | |||
|
| £'000 | £'000 | £'000 | |||
|
|
|
|
| |||
Current borrowings |
|
|
|
| |||
Mortgage on freehold property |
| 81 | 80 | 80 | |||
Lease liability |
| 938 | - | - | |||
8% Unsecured bonds |
| 752 | - | 752 | |||
|
|
|
|
| |||
|
| 1,771 | 80 | 832 | |||
|
|
|
|
| |||
Non-current borrowings |
|
|
|
| |||
4% Convertible Unsecured Loan Stock |
| 13,600 | - | 15,000 | |||
8% Unsecured bonds |
| - | 752 | - | |||
Lease Liability |
| 2,617 |
|
| |||
HSBC Facility |
| 4,000 | - | - | |||
Mortgage on freehold property |
| 222 | 278 | 241 | |||
|
|
|
|
| |||
|
| 20,439 | 1,030 | 15,241 | |||
|
|
|
|
| |||
The financial liabilities are recognised at amortised cost. There is no material difference between the fair value and the carrying value.
4% Convertible Unsecured Loan Stock are due for redemption or conversion in 5 years.
The 8% unsecured bond is due 2020.
The mortgage is repayable by instalments over an 8-year period, ending October 2023, with an interest rate of 2.9% over LIBOR.
Lease liabilities relate to the IFRS 16 adjustments disclosed in note 1.
7. Trade and other payables
|
| Unaudited Six months ending 30 April | Unaudited Six months ending 30 April | Audited Twelve months ending 31 October |
|
| 2020 | 2019 | 2019 |
|
| £'000 | £'000 | £'000 |
Current |
|
|
|
|
Trade payables |
| 2,207 | 1,673 | 1,853 |
Contingent consideration |
| 18,403 | 17,257 | 14,433 |
Commissions payable |
| 4,430 | 4,664 | 5,357 |
Other payables |
| 670 | 780 | 745 |
Accruals |
| 776 | 772 | 985 |
|
| ═══════ | ═══════ | ═══════ |
|
| 26,486 | 25,146 | 23,373 |
|
| ═══════ | ═══════ | ═══════ |
Non-current |
|
|
|
|
Contingent consideration |
| 8,515 | 22,248 | 23,467 |
|
| ═══════ | ═══════ | ═══════ |
|
|
|
|
|
8. Share Capital
| Unaudited Six months ending 30 April | Unaudited Six months ending 30 April | Audited Twelve months ending 31 October |
| 2020 | 2019 | 2019 |
| £'000 | £'000 | £'000 |
|
|
|
|
42,944,040 authorised, issued and fully paid 10p ordinary shares |
4,294 |
4,259 |
4,198 |
|
|
|
|
| 4,294 | 4,259 | 4,198 |
|
|
|
|
Nil authorised, issued and fully paid 10p treasury shares | - | 4 | - |
| - | 4 | - |
|
|
|
|
9. Earnings per share
The calculation of earnings per share is based on the profit attributable to the equity holders for the period of £4,594,000 (HY: 2019 - £4,542,000) and weighted average number of shares in issue during the period of 42,866,960 (HY: 2019 - 42,449,632).
The diluted earnings per share has been adjusted for the potential share issue relating to the share-based payments. The number of shares has been increased by the difference between the number of shares that will be issued if all options are exercised and the number of shares that could be purchased for the same consideration at average market price.
| Unaudited Six months ending 30 April | Unaudited Six months ending 30 April | Audited Twelve months ending 31 October |
| 2020 | 2019 | 2019 |
| £'000 | £'000 | £'000 |
Weighted average number of ordinary shares for the purpose of basic earnings per share | 42,886,690 | 42,449,632 | 42,495,124 |
Effect of dilutive potential ordinary shares | 3,838,132 | 3,524,766 | 3,453,911 |
|
|
|
|
Weighted average number of ordinary shares for the purpose of diluted earnings per share |
46,724,822 |
45,974,398 |
45,949,035 |
|
|
|
|
There are no adjustments between the Earnings for the purpose of basic earnings per share being net profit attributable to shareholders and the Earnings for the purpose of diluted earnings per share.
There are no adjustments between the Net profit attributable to equity holders of the parent and the Earnings from continued operations for the purpose of diluted earnings per share excluding discontinued operation.
Underlying earnings per share of 16.06p (HY2019 - 14.87p) have been calculated on the profit attributable to the equity holders for the period after adding back Amortisation, Depreciation and non-cash share based payments after adjusting the tax provision accordingly.
10. Reconciliation of Operating profit to Net Cash inflow from Operating Activities
|
| Unaudited Six months ending 30 April | Unaudited Six months ending 30 April | Audited Twelve months ending 31 October |
|
| 2019 | 2019 | 2019
|
|
| £'000 | £'000 | £'000 |
|
|
|
|
|
Profit before tax for the period |
| 5,893 | 5,969 | 13,714 |
|
|
|
|
|
Adjustments for |
|
|
|
|
|
|
|
|
|
Interest and other investment income |
| (14) | (28) | (57) |
Interest expense |
| 370 | 113 | 332 |
Depreciation and amortisation |
| 2,168 | 1,568 | 3,189 |
Equity settled share-based expense |
| 84 | 72 | 50 |
|
|
|
|
|
Movements in working capital |
|
|
|
|
Increase in trade and other receivables |
| (2,923) | (7,238) | (12,627) |
Increase in trade and other payables |
| 2,114 | 309 | 1,186 |
|
| ═══════ | ═══════ | ═══════ |
Cash generated from operations |
| 7,692 | 765 | 5,787 |
|
| ═══════ | ═══════ | ═══════ |
Related Shares:
AFHP.L