TIDMWHI
RNS Number : 8427X
W.H. Ireland Group PLC
27 December 2023
27 December 2023
WH Ireland Group plc
("WH Ireland" or the "Company")
Interim Results for the Six Months ended 30 September 2023
Financial Highlights
-- Revenue of GBP10.7m (H1 2022: GBP14.3m)
o Wealth Management division revenue GBP6.3m (H1 2022:
GBP7.3m)
o Capital Markets division revenue GBP4.4m (H1 2022:
GBP7.0m)
-- Underlying loss before tax of (GBP1.8m) (H1 2022: (GBP0.9)m)(+)
-- Statutory loss before tax of (GBP3.9m) (H1 2022: GBP(0.4)m)
included non-recurring costs of GBP1.7m
-- Basic loss per share (4.36p) (H1 2022: earnings of (0.59)p)(+)
-- Gross proceeds of GBP5.0m raised through a placing of shares in August 2023
-- Cash balances at GBP6.9m (31 March 2023: GBP4.2m; 30 September 2022: GBP6.3m)
-- Cash balances GBP6.8m as at 30 November 2023
Divisional Highlights
-- Wealth Management:
o Total group AUM of GBP1.8bn (H1 2022: GBP2.1bn)
o WM AUM held on SEI (UK) platform of GBP1.2bn (H1 2022:
GBP1.4bn)
o Discretionary assets under management of GBP0.9bn (H1 2022:
GBP1.0bn)
o Reduction in underlying loss before tax
-- Capital Markets:
o Number of corporate clients 86 (H1 2022: 90)
o Completed eight fundraises in H1 (H1 2022: 15)
o Capital Markets AUM of GBP602m (H1 2022: GBP672m)
o Won two new corporate clients since period end
Board changes announced in November
-- Simon Moore appointed as Non-Executive Chair (subject to FCA regulatory approval)
-- Garry Stran appointed as a Non-Executive Director
-- Simon Lough, Helen Sinclair and Tom Wood stepped down
Current trading and outlook
-- Substantial cost reduction exercise completed post half year end:
o Total headcount reduced to 111 against 156 a year ago
o GBP3.8m annualised cost savings with benefits in financial
performance materialising in the second half of the current
financial year and beyond
-- Undertaken some of our largest fund raisings for many months
in both public and private markets
-- Underlying monthly profitability (unaudited) was achieved in November 2023
Commenting, Phillip Wale, Chief Executive Officer said:
" WH Ireland's interim results reflect both the well documented
challenging market backdrop, as well as the impact of the
non-recurring costs incurred in streamlining the business after the
refinancing in the summer.
Market conditions, while remaining challenging, have shown some
tentative signs of improvement in both indices and activity levels
since November; enabling us to undertake some of our largest
fundraisings for many months across both public and private
markets. WH Ireland is now in a stronger financial position as a
result of the delivery of our cost efficiency programme and it was
pleasing to see the business deliver underlying monthly
profitability (unaudited) in November 2023. "
For further information please contact:
WH Ireland Group plc www.whirelandplc.com
Phillip Wale, Chief
Executive Officer +44(0) 20 7220 1666
Canaccord Genuity Limited www.canaccordgenuity.com
Emma Gabriel / Harry
Rees +44(0) 20 7523 8000
MHP Communications whireland@mhpgroup.com
Reg Hoare +44 (0) 20 3128 8100
(+) A reconciliation from underlying profits to statutory
profits is shown within the Chief Executive's Statement below
About WH Ireland Group plc
Wealth Management Division
WH Ireland provides independent financial planning advice and
discretionary investment management. Our goal is to build long
term, mutually beneficial, working relationships with our clients
so that they can make informed & effective choices about their
money and how it can support their lifestyle ambitions. We help
clients to build a long term financial plan and investment strategy
for them and their families.
Capital Markets Division
Our Capital Markets Division is specifically focused on the
public and private growth company marketplace. The team's
significant experience in this exciting segment means that we are
able to provide a specialist service to each of its respective
participants. For companies, we raise public and private growth
capital, as well as providing both day-to-day and strategic
corporate advice. Our tailored approach means that our teams engage
with all of the key investor groups active in our market - High Net
Worth Individuals, Family Offices, Wealth Managers and Funds. Our
broking, trading and research teams provide the link between growth
companies and this broad investor base.
Chair's Statement
"I am delighted to have been asked to join your Board and would
like to take this opportunity to thank Simon Lough and the
departing directors for their service to WH Ireland. My own
appointment remains subject to FCA approval.
Phillip Wale, your Chief Executive Officer, has commented on the
performance for the six month period to 30th September 2023 covered
by this interim report in his CEO's Statement. In summary, it has
been a challenging six months for both divisions, with adverse
market conditions and a challenging macro-economic climate.
The business has had to make several painful and difficult
decisions but these are now beginning to deliver the planned
benefits. As Phillip reports, we have seen some tentative signs of
an improvement in market performance and activity levels in the
last few weeks but are mindful that it will take time for a
sustained level of confidence to return.
Your Board and your management team continue to focus on
restoring the business to sustainable profitability. This will
depend on the resumption of growth in revenue in both the Capital
Markets business and in Wealth Management, and continued cost
discipline. Without these two key objectives being achieved
sustainable profitability will remain difficult to achieve. The
Board will continue to assess all strategic opportunities and
provide updates to the market as appropriate."
Chief Executive's statement
"WH Ireland's interim results reflect both the well documented
challenging market backdrop that continued during the period, as
well as the non-recurring costs incurred in streamlining the
business after the refinancing in the summer.
We remain committed to focusing on operational efficiencies
across the Group to ensure that we are well positioned for a
recovery in the market and we have seen some tentative signs of an
increase in transactional activity throughout November and December
(after the reporting period end) in our Capital Markets
division.
The market conditions for both Capital Markets and Wealth
Management, however, were challenging throughout the period under
review. As a result, our financial results for the six months to 30
September 2023 were down on the comparative period, although the
impact of the GBP3.8m annualised cost savings will benefit the
financial performance in the second half of the financial year and
beyond.
Reflecting the difficult backdrop, the Group raised gross
proceeds of GBP5m through a placing of shares, as approved by
shareholders in August 2023. Cost reduction actions were undertaken
in order to reduce losses, with the aim of returning the Group to
sustainable profitability. It was pleasing that as a result of
these changes, and after the end of the period under review,
underlying profitability (unaudited) was delivered in the month of
November 2023 from this lower cost base and our aim is to achieve
this on a consistent basis.
Group revenue of GBP10.7m for the six months to 30 September
2023 fell by 25.0% against the comparative period, driven both by
the fall in indices and lack of transactional activity in light of
wider uncertainty in the market, impacting revenue generated by
both divisions.
Ahead of the benefit of the GBP3.8m cost reduction initiatives
announced in July 2023, total Administration expenses reduced by
GBP390k, or 2.7%, reflecting the reduction in variable employee
compensation but this was offset by redundancy costs of GBP854k as
part of the cost reduction exercise, and GBP806k project costs in
relation to the Board exploring strategic opportunities for parts
of the business.
This resulted in an underlying loss for the period of GBP1.81m
(six months to 30 September 2022 GBP0.86m loss) and a statutory
loss before tax of GBP3.92m (six months to 30 September 2022
GBP0.38m loss). Net cash at the period end stood at GBP6.9m (31
March 2023 GBP4.2m, 30 September 2022 GBP6.3m) and GBP6.8m as at 30
November 2023.
Capital Markets
The market backdrop for the division remained extremely
challenging during the six months to 30 September 2023. The FTSE
AIM All Share Index fell by 11% during the period, with primary and
secondary capital raising activity across the market remaining at
multi-decade lows.
The division won two new quoted corporate clients in the period.
The total number of quoted corporate clients served by the division
as at 30 September 2023 stood at 86 (31 March 2023: 90), against an
overall decline in the number of companies quoted on AIM.
While total retainer fees remained relatively stable compared to
the comparative period, it was transactional fees and trading
revenue that fell, in common with our peers. Underlying divisional
costs reduced to GBP5.7m from GBP7.4m, reflecting lower variable
employee compensation and initial benefits from cost saving
measures previously undertaken and prior to the more meaningful
actions announced in July 2023. Redundancy costs relating to the
latter of GBP597k were incurred in the period.
As the market recovers, we anticipate that our revenue from
transactional related fees will increase which, when combined with
a lower cost base, should result in an improved financial
performance of the Division.
Wealth Management
The market backdrop has also impacted our Wealth Management (WM)
revenues, through the impact of market falls on Assets Under
Management (AUM). However, costs were reduced, leading to an
improved underlying year on year performance. Total WM AUM fell
15.7% to GBP1.2bn. Discretionary AUM (our main focus) fell 11.3% to
GBP0.88bn. Net new discretionary AUM totalled (GBP145m).
The market has been severely impacted by the persistent
inflationary backdrop, with interest rates in the UK being at their
highest since the financial crisis.
The Group has continued to make progress in improving the
efficiency of the business, focussing around the division's four
offices in London, Manchester, Henley and Poole. Most of the
Group's AUM is managed on the Company's core platform, however,
off-platform AUM has remained steady at GBP30m.
Employees
We have continued to target efficiencies and cost savings across
the Group, which has resulted in redundancies. The total number of
employees has reduced to 111 against 156 a year ago. Redundancies
occurred in both our divisions and were completed over September
and October 2023. The Directors are grateful for the loyalty of all
of our remaining employees and shareholders during this challenging
period and wish those who have left us well for the future.
Outlook
Market conditions, while still challenging, have seen some
tentative signs of improvement in both indices and activity levels
since November 2023 as the prospect of interest rates having peaked
becomes more plausible.
The Company has undertaken some of its largest fundraisings for
many months in both public and private markets, as well as seen the
markets rally from the October lows. Underpinned by actions already
taken and a continued tight control over costs, the Directors
envisage that the Group can return to profitability on an ongoing
and consistent basis. However, should market conditions remain
challenging, this objective will be more difficult to achieve,
although, as previously mentioned, underlying monthly profitability
(unaudited) was achieved in November 2023. Cash & cash
equivalents as at 30 November 2023 stood at GBP6.8m.
Board
The Company welcomed two new non-executive directors in November
2023, Simon Moore and Garry Stran to the Board, with Simon due to
serve as Chair once FCA approval has been received. The Directors
thank the previous non-executive directors of the Company for their
service to the business.
Summary
The Board believes that the combination of improving market
conditions and the benefits of the cost reduction programme will
enhance the future prospects for both divisions while remaining
mindful of the fragility in market confidence at this point and the
impact that a further deterioration in markets, overall economic
confidence or operational effectiveness could have on the Group's
financial performance.
The Directors will continue to assess strategic opportunities
for the Group if, and as, they arise.
Independent Auditor's review
Conclusion
We have been engaged by WH Ireland Group plc ('the Company') to
review the condensed set of financial statements of the Company and
its subsidiaries (the 'Group') in the interim financial report for
the six months ended 30 September 2023 which comprises the
consolidated statement of comprehensive income, consolidated
statement of financial position, consolidated statement of cash
flows, consolidated statement of changes in equity and the related
explanatory notes that have been reviewed. We have read the other
information contained in the interim financial report and
considered whether it contains any apparent material misstatements
of fact or material inconsistencies with the information in the
condensed set of financial statements.
Based on our review, nothing has come to our attention that
causes us to believe that the condensed set of financial statements
in the interim financial report for the six months ended 30
September 2023 is not prepared, in all material respects, in
accordance with International Accounting Standard 34, "Interim
Financial Reporting" as contained in UK-adopted International
Accounting Standards, and the AIM Rules for Companies.
Basis for Conclusion
We conducted our review in accordance with International
Standard on Review Engagements (UK) 2410, "Review of Interim
Financial Information Performed by the Independent Auditor of the
Entity" ('ISRE (UK) 2410') issued for use in the United Kingdom. A
review of interim financial information consists of making
enquiries, primarily of persons responsible for financial and
accounting matters, and applying analytical and other review
procedures. A review is substantially less in scope than an audit
conducted in accordance with International Standards on Auditing
(UK) and consequently does not enable us to obtain assurance that
we would become aware of all significant matters that might be
identified in an audit. Accordingly, we do not express an audit
opinion.
As disclosed in note 1, the annual financial statements of the
Group are prepared in accordance with UK-adopted International
Accounting Standards. The condensed set of financial statements
included in this interim financial report has been prepared in
accordance with International Accounting Standard 34, "Interim
Financial Reporting" as contained in UK-adopted International
Accounting Standards.
Conclusions Relating to Going Concern
Based on our review procedures, which are less extensive than
those performed in an audit as described in the Basis for
Conclusion section of this report, nothing has come to our
attention to suggest that management have inappropriately adopted
the going concern basis of accounting or that management have
identified material uncertainties relating to going concern that
are not appropriately disclosed.
This conclusion is based on the review procedures performed in
accordance with ISRE (UK) 2410, however future events or conditions
may cause the Group and the Company to cease to continue as a going
concern.
Responsibilities of Directors
The interim financial report is the responsibility of, and has
been approved by the directors. The directors are responsible for
preparing the interim financial report in accordance with
International Accounting Standard 34 "Interim Financial Reporting"
as contained in UK-adopted International Accounting Standards and
the AIM Rules for Companies.
In preparing the interim financial report, the directors are
responsible for assessing the Group's and the Company's ability to
continue as a going concern, disclosing, as applicable, matters
related to going concern and using the going concern basis of
accounting unless the directors either intend to liquidate the
Group or the Company or to cease operations, or have no realistic
alternative but to do so.
Auditor's Responsibilities for the Review of the Financial
Information
In reviewing the interim financial report, we are responsible
for expressing to the Company a conclusion on the condensed set of
financial statements in the interim financial report. Our
conclusion, including our Conclusions Relating to Going Concern,
are based on procedures that are less extensive than audit
procedures, as described in the Basis for Conclusion paragraph of
this report.
Use of our report
This report is made solely to the Company in accordance with
International Standard on Review Engagements (UK) 2410 "'Review of
Interim Financial Information performed by the Independent Auditor
of the Entity". Our review work has been undertaken so that we
might state to the Company those matters we are required to state
to them in an independent review report and for no other purpose.
To the fullest extent permitted by law, we do not accept or assume
responsibility to anyone other than the Company, for our review
work, for this report, or for the conclusions we have formed.
RSM UK Audit LLP
Chartered Accountants
25 Farringdon Street
London
EC4A 4AB
22 December 2023
Consolidated statement of comprehensive income
6 months 6 months 12 months
ended ended ended
30 Sep 30 Sep 31 Mar
2023 2022 2023
Note (unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Revenue 10,723 14,289 26,688
Administrative expenses (14,248) (14,637) (27,550)
Expected credit loss - - (239)
------------------------------------- ------------- -------------------------- ------------ --------------
Operating loss (3,525) (348) (1,101)
------------------------------------- ------------- -------------------------- ------------
Other income 1 - 1,673 2,175
Net losses on investments 1 (381) (1,534) (2,683)
Finance income 5 1 10
Finance expense (14) (176) (224)
------------------------------------- ------------- ------------ --------------
Loss before tax (3,915) (384) (1,823)
Taxation 33 33 (121)
------------------------------------- ------------- ------------ --------------
Loss and total comprehensive income
for the year (3,882) (351) (1,944)
------------------------------------- ------------- -------------------------- ------------ --------------
Earnings per share 8
------------------------------------------- --- -------------------------- ------------ ------------
Basic (4.36p) (0.59p) (3.29p)
Diluted - - -
------------------------------------------- --- -------------------------- ------------ ------------
Consolidated statement of financial position
30 Sep 2023 30 Sep 2022 31 Mar
2023
Note (unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
------------------------------- ----- ------------ ------------ ----------
ASSETS
Non-current assets
Intangible assets 3,529 4,006 3,763
Goodwill 6 3,539 3,539 3,539
Property, plant and equipment 484 679 569
Investments 3 276 1,402 820
Right of use asset 462 783 635
Deferred tax asset - 190 -
8,290 10,599 9,326
------------------------------- ----- ------------ ------------ ----------
Current assets
Trade and other receivables 4,732 5,833 5,444
Other investments 3 1,414 1,692 2,049
Cash and cash equivalents 4 6,923 6,303 4,234
13,069 13,828 11,727
------------------------------- ----- ------------ ------------ ----------
Total assets 21,359 24,427 21,053
------------------------------- ----- ------------ ------------ ----------
LIABILITIES
Current liabilities
Trade and other payables (3,442) (5,159) (4,013)
Lease liability (153) (328) (319)
Deferred consideration 5 (1,424) (2,541) (2,121)
Deferred tax liability (630) (699) (663)
(5,649) (8,727) (7,116)
------------------------------- ----- ------------ ------------ ----------
Non-current liabilities
Lease liability (243) (516) (293)
(243) (516) (293)
------------------------------- ----- ------------ ------------ ----------
Total liabilities (5,892) (9,243) (7,409)
------------------------------- ----- ------------ ------------ ----------
Total net assets 15,467 15,184 13,644
------------------------------- ----- ------------ ------------ ----------
Capital and reserves
Share capital 7 4,965 3,104 3,116
Share premium 22,817 19,014 19,014
Other reserves 981 981 981
Retained earnings (12,182) (6,899) (8,374)
Treasury shares (1,114) (1,016) (1,093)
------------------------------- ----- ------------ ------------ ----------
Shareholders' funds 15,467 15,184 13,644
------------------------------- ----- ------------ ------------ ----------
Signed on behalf of the board
S J Jackson
22 December 2023
Consolidated statement of cash flows
6 months 6 months 12 months
ended ended ended
30 Sep 30 Sep 31 Mar
2023 2022 2023
(unaudited) (unaudited) (audited)
Note GBP'000 GBP'000 GBP'000
Operating activities:
Loss for the period: (3,882) (351) (1,944)
(3,882) (351) (1,944)
Adjustments for:
Depreciation and amortisation 490 468 1,093
Finance income (5) - (10)
Finance expense 14 176 224
Tax (33) (33) 121
Non-cash adjustment for share option
charge 74 241 359
Non-cash adjustment for investment
gains 381 1,552 2,683
Non-cash adjustment for revenue (401) (161) (1,096)
Non-cash adjustment for right of use
assets - - (125)
Decrease/ (increase) in trade and
other receivables 712 (183) 314
Decrease in trade and other payables (571) (1,842) (2,668)
Net cash used in operations (3,221) (133) (1,049)
Net cash outflows from operating
activities (3,221) (133) (1,049)
--------------------------------------------------- ------------ ------------ ----------
Investing activities:
Acquisition of property, plant and
equipment - (202) (475)
Interest received 5 - 10
Movement in current asset investments 1,199 550 430
Net cash gained from investing activities 1,204 348 (35)
--------------------------------------------------- ------------ ------------ ----------
Finance activities:
Proceeds from issue of share capital 5,000 - 12
Purchase of own shares by Employee
Benefit Trust (21) (116) (193)
Deferred consideration paid (43) - (464)
Lease liability payments (230) (242) (483)
Net cash generated / (used in) financing
activities 4,706 (358) (1,128)
--------------------------------------------------- ------------ ------------ ----------
Net increase in cash and cash equivalents 2,689 (143) (2,212)
Cash and cash equivalents at beginning
of period 4,234 6,446 6,446
Cash and cash equivalents at end of
period 6,923 6,303 4,234
--------------------------------------------------- ------------ ------------ ----------
Consolidated statement of changes in equity
Share Share Other Retained Treasury Total
capital premium reserves earnings shares equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
-------------------------------- -------- -------- --------- --------- --------- --------
Balance at 1 April 2022 3,104 19,014 981 (6,789) (900) 15,410
Profit and total comprehensive
income for the period - - - (351) - (351)
--------------------------------- -------- -------- --------- --------- --------- --------
Employee share option
scheme - - - 241 - 241
Purchase of own shares
by Employee Benefit Trust - - - - (116) (116)
Balance at 30 September
2022 3,104 19,014 981 (6,899) (1,016) 15,184
Profit and total comprehensive
income for the period (1,593) (1,593)
Employee share option
scheme - - - 118 - 118
New share capital issued 12 - - - - 12
Purchase of own shares
by Employee Benefit Trust - - - - (77) (77)
Balance at 31 March
2023 3,116 19,014 981 (8,374) (1,093) 13,644
Balance at 1 April 2023 3,116 19,014 981 (8,374) (1,093) 13,644
Profit and total comprehensive
income for the period - - - (3,882) - (3,882)
--------------------------------- -------- -------- --------- --------- --------- --------
Employee share option
scheme - - - 74 - 74
New share capital issued 1,849 3,803 - - - 5,652
Purchase of own shares
by Employee Benefit Trust - - - - (21) (21)
Balance at 30 September
2023 4,965 22,817 981 (12,182) (1,114) 15,467
--------------------------------- -------- -------- --------- --------- --------- --------
Notes to the financial statements
General information
WH Ireland Group plc is a public company incorporated in the
United Kingdom. The shares of the Company are traded on AIM, a
market operated by the London Stock Exchange Group plc. The address
of its registered office is 24 Martin Lane, London, EC4R 0DR.
Basis of preparation
The condensed financial statements in this interim report for
the six months to 30 September 2023 has been prepared in accordance
with IAS 34 Interim Financial Reporting. This report has been
prepared on a going concern basis and should be read together with
the Group's annual consolidated financial statements as at and
prepared to 31 March 2023 in accordance with UK-adopted
International Accounting Standards and in accordance with the
requirements of the Companies Act 2006.
The accounting policies, presentation and methods of computation
adopted by the Group in the preparation of its 2023 interim report
are those which the Group currently expects to adopt in its annual
financial statements for the year ending 31 March 2024 which will
be prepared in accordance with UK-adopted International Accounting
Standards and are consistent with those adopted in the audited
annual Report and Accounts for the period ended 31 March 2023.
The financial information in this report does not constitute the
Company's statutory accounts. The statutory accounts for the period
ended 31 March 2023 have been delivered to the Registrar of
Companies in England and Wales. The auditor has reported on those
accounts. Its report was unqualified, did not draw attention to any
matters by way of emphasis, and did not contain a statement under
Section 498(2) or 498(3) of the Companies Act 2006. The financial
information for the six months to 30 September 2023 are unaudited
(six months to 30 September 2022: unaudited).
Going concern
The condensed financial statements of the Group have been
prepared on a going concern basis. In making this assessment, the
Directors have prepared detailed financial forecasts for the period
to 31 December 2024 which consider the funding and capital position
of the Group. Those forecasts make assumptions in respect of future
trading conditions, notably the economic environment and its impact
on the Group's revenues and costs. In addition to this, the nature
of the Group's business is such that there can be considerable
variation in the timing of cash inflows. The forecasts take into
account foreseeable downside risks, based on the information that
is available to the Directors at the time of the approval of these
financial statements.
The Directors have conducted full and thorough assessments of
the Group's business and the past financial year has provided a
thorough test of those assessments and the resilience of the
business. The significant market turbulence presented a range of
challenges to the business and as a result the Group proceeded to
raise additional capital by way of placing of ordinary shares to
existing shareholders and new investors, raising GBP5m.
Additionally, cost reduction exercises were implemented and the
benefits are expected to take effect from quarter 3 of the
financial year. The cost savings have been factored into the
forecasts.
An analysis of the potential downside impacts was conducted as
part of the going concern assessment to assess the potential impact
on revenue and asset values with a particular focus on the variable
component parts of our overall revenue, such as corporate finance
fees and commission. Furthermore, reverse stress tests were
modelled to assess what level the Group's business would need to be
driven down to before resulting in a liquidity crisis or a breach
of regulatory capital. That modelling concluded that transactional,
non-contractual revenue would need to decline by more than 40%, and
contractual revenue will need to decline by more than 10% from
management's forecasts to create such a crisis situation within
twelve months' time.
Based on all the aforementioned, the Directors believe that the
Group has sufficient liquidity to meet its liabilities for the next
twelve months and that the preparation of the financial statements
on a going concern basis remains appropriate. The Directors,
conscious of the continuing, challenging external market
environment, will continue to prudently manage the capital and
liquidity position of the firm.
Net (losses)/ gains on investments
Warrants and investments may be received during the course of
business and are designated as fair value through profit or loss.
At each reporting date the warrants and investments are revalued
and any gain or loss is recognised in net (losses)/ gains on
investments. On exercise of warrants and sale of investments the
gain or loss is also recognised in net (losses)/ gains on
investments.
Other income
During the period to 30 September 2022, following confirmation
from HMRC that the supply of certain Group services was exempt from
VAT, the Group received a refund from HMRC in respect of VAT
arising on those services during the period from 1 April 2017 to 31
March 2021 of GBP1.7m (net GBP1.5m after advisory costs). This was
treated as an adjusting item to the underlying profit in view of
its non-recurring nature and given it is outside the ordinary
course of business.
2. Segment information
The Group has two principal operating segments, Wealth
Management (WM) and Capital Markets (CM) and a number of minor
operating segments that have been aggregated into one operating
segment.
WM offers investment management advice and services to
individuals and contains our Wealth Planning business, giving
advice on and acting as intermediary for a range of financial
products. CM provides corporate finance and corporate broking
advice and services to companies and acts as Nominated Adviser
(Nomad) to clients traded on the AIM and contains our Institutional
Sales and Research business, which carries out stockbroking
activities on behalf of companies as well as conducting research
into markets of interest to its clients.
Both divisions are located in the UK. Each reportable segment
has a segment manager who is directly accountable to, and maintains
regular contact with, the Chief Executive Officer.
No customer represents more than ten percent of the Group's
revenue (FY22: nil).
Wealth Capital Group Group
Management Markets and consolidation
6 months ended 30 Sep 2023 adjustments
(unaudited) GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------------- ------------ --------- ------------------- -------------
Revenue 6,338 4,385 - 10,723
Direct costs (5,142) (4,850) - (9,992)
------------ --------- ------------------- -------------
Contribution 1,196 (465) - 731
Indirect costs (1,365) (876) (308) (2,549)
Underlying (loss) before tax (169) (1,341) (308) (1,818)
Amortisation (234) - - (234)
Redundancy costs (227) (520) - (747)
Holiday Leave paid on termination (29) (77) - (106)
Project Costs - - (806) (806)
Net changes in the value of non-current
investment assets - (204) - (204)
Loss before tax (659) (2,140) (1,114) (3,915)
Taxation 33 - - 33
Profit/ (loss) for the period (626) (2,140) (1,114) (3,882)
------------------------------------------- ------------ --------- ------------------- -------------
Wealth Capital Group Group
Management Markets and consolidation (continuing
6 months ended 30 Sep 2022 adjustments operations)
(unaudited) GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------------- ------------ --------- ------------------- -------------
Revenue 7,262 7,027 - 14,289
Direct costs (6,075) (6,243) - (12,318)
------------ --------- -------------------
Contribution 1,187 784 - 1,971
Indirect costs (1,663) (1,171) - (2,834)
Underlying (loss) before tax (476) (387) - (863)
Amortisation (252) - - (252)
Changes in fair value and finance
cost of deferred consideration (129) - - (129)
Net changes in the value of non-current
investment assets - (645) - (645)
Non-operational income 1,505 - - 1,505
Profit/ (loss) before tax 648 (1,032) - (384)
Taxation 33 - - 33
Profit/ (loss) for the period 681 (1,032) - (351)
------------------------------------- ------------------ --------- ------------------- -------------
2. Segment information (continued)
Wealth Management Capital Group and Group
Markets consolidation (continuing
12 months ended 31 Mar 2023 adjustments operations)
(audited) GBP'000 GBP'000 GBP'000 GBP'000
----------------------------------- ------------------ --------- --------------- -------------
Revenue 14,443 12,245 - 26,688
Direct costs (11,400) (11,604) - (23,004)
------------------ --------- ---------------
Contribution 3,043 641 - 3,684
Indirect costs (2,798) (1,994) (879) (5,671)
Underlying profit/(loss) before
tax 245 (1,353) (879) (1,987)
Amortisation of acquired client
relationships (496) - - (496)
Changes in fair value and finance
cost of deferred consideration (173) (173)
Other income 1,957 - - 1,957
Net changes in the value of
non-current investment assets - (1,124) - (1,124)
Profit/ (loss) before tax 1,533 (2,477) (879) (1,823)
Taxation 69 - (190) (121)
Profit/ (loss) for the year 1,602 (2,477) (1,069) (1,944)
----------------------------------- ------------------ --------- --------------- -------------
3. Investments
As at As at As at
30 Sep 30 Sep 31 Mar
2023 2022 2023
Investments GBP'000 GBP'000 GBP'000
---------------------- -------- -------- --------
Fair value: warrants 276 1,402 820
Total investments 276 1,402 820
---------------------- -------- -------- --------
Warrants may be received during the ordinary course of business;
there is no cash consideration associated with the acquisition.
The fair value of warrants is estimated using established
valuation models. These investments are included in non-current
assets.
As at As at As at
30 Sep 30 Sep 31 Mar
2023 2022 2023
GBP'000 GBP'000 GBP'000
------------------- -------- -------- --------
Other investments 1,414 1,692 2,049
Investments are measured at fair value, which is determined
directly by reference to published prices in an active market where
available. Trading investments are included in current assets.
4. Cash, cash equivalents and bank overdrafts
For the purposes of the statement of cash flows, cash and cash
equivalents comprise cash in hand and deposits with banks and
financial institutions with a maturity of up to three months.
Cash and cash equivalents represent the Group's money and money
held for settlement of outstanding transactions.
Money held on behalf of clients is not included in cash and cash
equivalents. Client money at 30 September 2023 was GBP0.3m (30
September 2022: GBP0.4m; 31 March 2023: GBP0.3m).
5. Deferred consideration
As at As at As at
30 Sep 2023 30 Sep 2022 31 Mar 2023
GBP'000 GBP'000 GBP'000
------------ ------------ ------------
At beginning of period 2,121 2,412 2,412
Finance expense of deferred consideration - 66 110
Change in fair value - 63 63
Paid during the year (43) - (464)
Settled during the year (654) - -
------------------------------------------- ------------ ------------ ------------
Balance at end of period 1,424 2,541 2,121
------------------------------------------- ------------ ------------ ------------
Analysed as:
Included in current liabilities 1,424 2,541 2,121
Included in non-current liabilities - - -
Balance at end of period 1,424 2,541 2,121
------------------------------------------- ------------ ------------ ------------
Deferred consideration relates to the acquisition of Harpsden
Wealth Management Limited and the maximum amounts payable over a
two year period. The following assumptions were made: revenue
growth of 2%, attrition rate of 3% for larger clients and 10% for
smaller clients, discount rate of 13.5%.
During the period GBP43k was paid to former shareholders of
Harpsden Wealth Management Limited (Harpsden) in relation to the
deferred consideration due. A further settlement to the former
shareholders of Harpsden of GBP654k was made by way of share
issue.
6. Goodwill
Goodwill acquired in a business combination is allocated to a
cash generating unit (CGU) that will benefit from that business
combination.
The carrying amount of goodwill acquired in the acquisition of
Harpsden Wealth Management is set out below:
As at As at As at
30 Sep 2023 30 Sep 2022 31 Mar 2023
Group GBP'000 GBP'000 GBP'000
------------ ------------ ------------
Beginning of year 3,539 3,539 3,539
End of year 3,539 3,539 3,539
------------------- ------------ ------------ ------------
Goodwill is assessed annually for impairment and the
recoverability has been assessed at 31 January 2023 by comparing
the carrying value of the CGU to which the goodwill is allocated
against its recoverable amount. At 31 January 2023, the Harpsden
CGU recoverable amount was calculated as GBP9.99m and the carrying
value of the CGU was GBP6.00m, showing a total headroom of
GBP3,990k.
Indicators of impairment are also assessed throughout the year
and the main external sources that could indicate an impairment are
the value of assets under management resulting in lower revenue and
an increase in market interest rates impacting the applicable
discount rate applied to the forward looking cash flows. Indicators
of impairment existed at reporting date, as such an impairment
assessment has been undertaken.
As part of the impairment review at 30 September 2023 forecasts
used at 31 January 2023 were re-worked based on actuals for the 8
months to 30 September 2023. Assumptions on revenue growth have
been revised and a range between 0%-3% have been used for the base
case over the five year period of forecast. We have used current
costs annualised for a 12 month period inflating by 5% per annum
for the years three to five of the forecast. We have also revised
the pre-tax discount rate applicable which is 18.8% (post-tax
14.1%) and a terminal growth rate of 2%.
Considering these indicators, and using assumptions for revenue
growth of of 1% from year 3, 2% in year 4 and 3% in year 5, the
revised recoverable amount of the CGU at 30 September 2023 is
GBP7.05m and the carrying value GBP6.52m, showing headroom of
GBP527k.
This is a significant reduction from the headroom at 31 January
2023 and this is driven mainly by the reduction in future forecast
revenues attributable to a fall in AUM. It should be noted that
growth in revenue must be achieved in order to retain headroom and
for an impairment to not be recognised.
We have then undertaken three sensitivity analyses in relation
to the discount rate and rates of growth in revenue and the impact
on headroom is shown in the table below.
An increase in pre-tax discount Headroom would fall by GBP159k
rate from 18.8% to 19.2% to GBP368k
Fall in growth rate to negative Headroom would fall by GBP598k
1% in year 2, nil growth in year to (GBP71k) indicating an impairment
3 then increase by 1% each in would be required
years 4 and 5
-----------------------------------------
A decline in revenue growth rate Headroom would fall by GBP1,541k
by 5% in year 2, with no recovery to (GBP1,014k) indicating an impairment
in following years would be required
-----------------------------------------
7. Share capital
Number of
shares
'000
---------------------------------- ----------
As at 1 April 2023 62,311
Shares issued:
To settle deferred consideration 2,842
On placing 170,833
Balance at 31 March 2023 235,986
---------------------------------- ----------
The total number of ordinary shares in issue is 235.99 million
(30 September 2022: 62.09 million; 31 March 2023: 62.31 million).
The total number of deferred shares is 65.15 million.
In order to permit the Placing Shares to be issued at the
Placing Price, which was lower than the nominal value of the
Existing Ordinary Shares, the Company divided each issued Existing
Ordinary Share (nominal value 5p each) into one New Ordinary Share
(nominal value 1p each) and one Deferred Share (nominal value 4p
each). The New Ordinary Shares have the same rights and benefits as
the Existing Ordinary Shares. Following the Share Sub-division, the
number of New Ordinary Shares held by each Shareholder were the
same as the number of Existing Ordinary Shares held by them
immediately before the Share Sub-division. The Deferred Shares were
not admitted to trading on AIM, have only very limited rights on a
return of capital and are effectively valueless and
non-transferable. As a result of the Share Sub-division, the
Company adopted the New Articles, which set out the rights and
restrictions applicable to the New Ordinary Shares and the New
Deferred Shares.
8. Earnings per share
Basic earnings per share (EPS) is calculated by dividing the
profit attributable to equity holders of the Company by the
weighted average number of ordinary shares in issue during the
period, excluding ordinary shares purchased by the Company and held
as treasury shares.
Diluted EPS is the basic EPS, adjusted for the effect of
conversion into fully paid shares of the weighted average number of
all dilutive employee share options outstanding during the period.
In a period when the company presents positive earnings
attributable to ordinary shareholders, anti-dilutive options
represent options issued where the exercise price is greater than
the average market price for the period.
Reconciliation of the earnings and weighted average number of
shares used in the calculations are set out below.
As at As at As at
30 Sep 2023 30 Sep 2022 31 Mar 2023
-------------------------------------- ------------ ------------ ------------
Weighted average number of shares in
issue during the period ('000) 88,931 59,409 59,172
88,931 59,409 59,172
-------------------------------------- ------------ ------------ ------------
Loss for the year (3,882) (351) (1,944)
Basic EPS (4.36p) (0.59p) (3.29p)
Diluted EPS - - -
-------------------------------------- ------------ ------------ ------------
9. Contingent Liabilities
In the normal course of business, the Group is exposed to
certain legal issues that, in the event of a dispute, could develop
into litigious proceedings and, in some cases, may result in
contingent liabilities.
After the balance sheet date an issue has arisen with our
outsourced platform provider whereby incorrect amounts of interest
have been paid to clients which may result in a claim for
unspecified losses against the Group by the platform provider. It
is not possible to reliably estimate the total potential impact of
a ruling in their favour, however this is not estimated to be a
significant claim. Therefore no provision for any liability has
been recognised at this stage.
10. Dividends
No interim dividend has been paid or proposed in respect of the
current financial period (30 September 2022: nil; 31 March 2023:
nil).
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
IR BGBDDGXDDGXX
(END) Dow Jones Newswires
December 27, 2023 02:00 ET (07:00 GMT)
W.h. Ireland (LSE:WHI)
過去 株価チャート
から 11 2024 まで 12 2024
W.h. Ireland (LSE:WHI)
過去 株価チャート
から 12 2023 まで 12 2024
