Final Results
26 March 2007
PERSONAL GROUP HOLDINGS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
FOR THE YEAR ENDED 31 DECEMBER 2006
The board of directors of Personal Group Holdings Plc, providers of employee
benefits, insurance and consultancy, are pleased to announce the group's
results as follows:
HIGHLIGHTS
2006 2005 %
£m £m
Headline EBITDA * 10.1 9.7 + 4
Pre-tax profit 8.3 7.7 + 8
Trading income** 23.8 24.2 - 2
2006 2005 %
Pence Pence
EBITDA per share (basic) 33.6 32.1 + 5
Earnings per share (basic) 18.7 16.9 + 11
Dividends per share paid in 2006 11.1 10.6 + 5
2007 2006 %
Pence Pence
Dividend per share payable May 3.5 3.3 + 6
2007***
* EBITDA is defined as earnings before interest, tax, depreciation and
amortisation.
** Trading income comprises earned premiums, net of claims incurred and other
income from the ongoing business representing commission and fees earned on
financial products and other related services.
*** The directors have declared a dividend of 3.5p (2006: 3.3p) per share
payable on 9 May 2007 to shareholders on the register at the close of business
on 10 April 2007. Shares will be marked ex-dividend on 4 April 2007. The AGM
will be held on 24 April 2007.
Ken Rooney, Chief Executive, commented:
"The group has had another profitable year with EBITDA over £10.0m for the
first time at £10.1m
(2005: £9.7m).
During 2006 we launched 18 new benefit programmes. All new programmes are now
on our Perflex employee benefit software platform where employees have use of
one or more of the modules available. We currently have 52 employers using the
system and it is available to more than 195,000 employees.
Our voluntary group death benefit plan, which provides life insurance to
employees and their families on a fixed premium basis regardless of sex, age up
to 65 or previous medical history, was withdrawn from sale for the first three
quarters of 2006 whilst new arrangements with the underwriters were put in
place. New sales were successfully restarted in the last quarter of 2006."
CHAIRMAN'S STATEMENT
BUSINESS REVIEW
I am pleased to report that the group has achieved another record year. Profit
before tax increased by £0.6m to £8.3m (2005: £7.7m) and EBITDA increased by £
0.4m to £10.1m (2005: £9.7m).
After provision for taxation, there was a surplus of £5.6m which was added to
reserves. Shareholders' funds stood at £22.8m (2005: £20.6m) on the 31st
December 2006, which is 75p (2005: 67p) per share.
The directors have declared a May 2007 dividend of 3.5p (2006: 3.3p) per share.
Dividends paid in 2006 totalled 11.1p per share, an increase of 4.7% compared
with 2005. The board expects to continue its policy of three dividends per year
for the foreseeable future.
As a result of lower new sales activity by our worksite team during the year
savings of approximately £0.5m were made compared with 2005, which were partly
offset by an increase in our regulatory compliance costs.
Our Personal Hospital Plan, Supplementary Sick Pay, Death Benefit and related
policies have now accumulated a £11.6m annual premium `bank' of business that
has been in place for more than 2 years and where all original sales costs have
been recovered.
More than 24,000 claims were notified and processed in 2006. Over 99% were
paid, the vast majority by return of post. No Personal Assurance Plc claims
were referred to the Financial Ombudsman Service during the year. This reflects
not only the efficiency of the claims handling procedures we have in place but
also the simplicity of the policies, a major factor in their appeal to
customers, which is part of our ongoing commitment to treating customers
fairly.
During the financial year Berkeley Morgan Group companies (BMG) contributed £
1.3m (2005: £1.7m) of pre-tax profit. This represented a contribution of just
over 12.8% (2005: 17.2%) of the EBITDA of the group. These figures are stated
after making full provision for the costs directly related to the departure of
BMG's former managing director.
Restructuring of the three main operating profit centres of BMG under their own
sales management has commenced. This is expected to increase costs during 2007
with the anticipated benefits beginning to flow through in 2008.
The performance of our investments including investment income, realised and
unrealised gains and losses and related expenses fell from a net income of £
1.0m in 2005 to a net income of £0.9m in 2006.
At 31 December 2006, our Government fixed interest securities and cash deposits
amounted to £12.5m
(2005: £11.5m). Having borrowed £12m to help fund our £13m acquisition of BMG
in January 2005 we had, by 31st December 2006, reduced the debt to £6m.
The group's joint venture with Abbeygate Developments Limited, of additional
office space and residential units on the site adjacent to John Ormond House is
fully let and generated a gross income of £0.4m in 2006
(2005: £0.2m) of which 50% is receivable by the group.
As stated in Personal Assurance Plc's annual return to the Financial Services
Authority the capital resources requirement at 31 December 2006 was £2,884,000
(2005: £2,809,000). Capital resources available to cover general insurance
business capital resources requirement were £7,600,000 (2005: £7,508,000).
PROSPECTS FOR 2007
Current trading is in line with directors' expectations. Our worksite team is
at full strength and is performing well ahead of the same period last year, and
we anticipate their continued utilisation at optimum levels during the year.
A second employed sales team, backed by our £0.5m sales development programme,
has been established for the "white collar" market with the first new sales
having been made in February 2007. This team is also involved in the
introduction of our new Voluntary Group Income Protection scheme to employees
which provides a supplement to their existing sick pay.
My thanks to all our employees and associates for their individual
contributions that together made this our most successful year to date.
Christopher W T Johnston
Chairman
23 March 2007
Enquiries:
Personal Group Holdings Plc Tel: 0207 367 8888 (on 26/3/07)
Christopher Johnston, Chairman 01908 605000 ext 235 (thereafter)
Ken Rooney, Chief Executive
John Barber, Finance Director
Bankside Consultants
Simon Rothschild Tel: 0207 367 8871
PERSONAL GROUP HOLDINGS PLC
CONSOLIDATED PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2006
2006 2005
£000 £000 £000 £000
TECHNICAL ACCOUNT -
GENERAL BUSINESS
Premiums written 15,933 15,638
Change in the gross provision 20 (191)
for unearned premiums
_________ ________
Earned premiums 15,953 15,447
Claims paid (2,987) (2,941)
Change in the provision for 79 121
claims
________ ________
Claims incurred (2,908) (2,820)
Net operating expenses (7,328) (7,314)
________ ________
Balance on the technical 5,717 5,313
account for general business
________ ________
________ ________
NON-TECHNICAL ACCOUNT
Balance on the general 5,717 5,313
business technical account
Investment income 845 967
Unrealised gains on 68 107
investments
Investment expenses and (23) (36)
charges
_______ _______
Net investment return 890 1,038
Other income 1 10,729 11,617
Other charges 1 (8,946) (10,182)
Charitable donations (80) (126)
_______ _______
Profit on ordinary activities 8,310 7,660
before tax
Tax on profit on ordinary 2 (2,667) (2,557)
activities
_______ _______
Profit for the financial year 5,643 5,103
________ ________
________ ________
Earnings per share (basic) 3 18.7p 16.9p
Earnings per share (diluted) 3 18.6p 16.8p
There are no recognised gains or losses for the period other than the profit
for the financial year.
Included within other income is £184,000 (2005: £299,000), other charges is £
140,000 (2005: £217,000), and tax on profit on ordinary activities is £12,000
(2005: £1,000) all relating to disposals in the year. All other operations are
considered to be continuing.
PERSONAL GROUP HOLDINGS PLC
CONSOLIDATED BALANCE SHEET AT 31 DECEMBER 2006
2006 2005
£000 £000 £000 £000
Assets
Intangible assets
Goodwill 8,219 9,247
Investments
Investment in joint venture
Share of gross assets 2,204 2,214
Share of gross liabilities (2,210) (2,250)
________ ________
Net investment (6) (36)
Other financial investments 8,446 8,564
Debtors
Debtors arising out of direct 1,383 1,501
insurance operations
Other debtors due within one year 1,539 1,196
________ ________
2,922 2,697
Other assets
Tangible assets 6,555 6,638
Cash at bank and in hand 9,486 8,564
________ ________
16,041 15,202
Prepayments and accrued income
Accrued interest and rent 47 48
Deferred acquisition costs 68 75
Other prepayments and accrued 1,020 1,554
income
________ ________
1,135 1,677
_________ _________
Total assets 36,757 37,351
_________ _________
_________ _________
Liabilities
Capital and reserves
Called up share capital 1,528 1,528
Shares to be issued 289 298
Other reserve (707) (763)
Treasury shares reserve (298) -
Profit and loss account 21,950 19,498
________ ________
Shareholders' funds 22,762 20,561
Technical provisions
Provision for unearned premiums 397 417
Claims outstanding 895 982
_______ _______
1,292 1,399
Provisions for liabilities 403 422
Creditors
Current taxation 1,355 1,452
Other creditors including other 1,211 867
taxation and social security
Bank loans 6,285 8,435
_______ _______
8,851 10,754
Accruals and deferred income 3,449 4,215
_________ _________
Total liabilities 36,757 37,351
_________ _________
_________ _________
PERSONAL GROUP HOLDINGS PLC
CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2006
2006 2005
£000 £000 £000 £000
Net cash inflow from operating 9,974 10,177
activities
Loan interest paid (430) (605)
Taxation paid (2,805) (2,441)
Capital expenditure
Purchase of fixed assets (364) (237)
Sale of fixed assets 68 71
Purchase of own shares (28) (220)
Sale of own shares 84 15
Purchase of treasury shares (298) -
_______ _______
(538) (371)
Acquisitions and disposals
Disposal/(acquisition (net of cash
acquired)) in
subsidiary undertakings (40) (10,795)
Equity dividends paid (3,347) (3,191)
Financing
Additions to bank loans 28 12,243
Repayments of bank loans (2,178) (4,111)
_______ _______
(2,150) 8,132
_______ _______
Net cash flows 664 906
Cash flows were invested as follows:
Increase/(decrease) in cash holdings 922 (372)
Net portfolio investment
Ordinary shares, loans, finance (258) 1,278
leases, treasury loan stock
_______ _______
Net investment of cash flows 664 906
_______ _______
_______ _______
Notes
1. Other income comprises insurance related business £9,227,000 (2005: £
10,606,000) and other business £1,502,000 (2005: £1,011,000). Other charges
comprises insurance related business £6,946,000 (2005: £8,232,000) and
other business £2,000,000 (2005: £1,950,000).
2. Taxation comprises United Kingdom corporation tax of £2,688,000 (2005: £
2,582,000), and deferred taxation credit of £21,000 (2005: £25,000).
3. The basic and diluted earnings per share are based on the profit for the
financial year of £5,643,000 (2005: £5,103,000) and on 30,182,627 basic
(2005: 30,185,071), 30,400,618 diluted (2005: 30,377,285) ordinary shares,
the weighted average number of shares in issue during the year. The EBITDA
per share are based on the earnings before interest, tax, depreciation and
amortisation for the financial year of £10,120,000 (2005: £9,679,000).
4. The directors have declared a dividend of 3.5p (2006: 3.3p) per share
payable on 9 May 2007 to share holders on the register at the close of
business on 10 April 2007. Shares will be marked ex-dividend on 4 April
2007. The total dividend paid in the year was £3,347,000 (2005: £
3,191,000), which is equivalent to 11.1p (2005: 10.6p) per share.
The preliminary statement which has been agreed with the auditors and approved
by the Board on 23 March 2007 is not the Company's statutory accounts. The
statutory accounts for each of the two years to 31 December 2005 and 31
December 2006 received audit reports, which were unqualified and did not
contain statements under section 237 (2) or (3) of the Companies Act 1985. The
2005 accounts have been filed with the Registrar of Companies but the 2006
accounts are not yet filed.