STM Group
Plc
("STM",
"the Company" or "the Group")
Unaudited Interim Results for
the six months ended 30 June 2024
STM Group Plc (AIM: STM), the
multi-jurisdictional financial services group, is pleased to
announce its unaudited interim results for the six months ended 30
June 2024.
Financial Highlights:
|
2024
(reported)
|
2024
(underlying)**
|
2023
(reported)
|
2023
(underlying)**
|
Revenue
|
£15.2m
|
£15.2m
|
£13.2m
|
£13.2m
|
Profit before other items*
|
£2.7m
|
£2.9m
|
£1.5m
|
£1.8m
|
Profit before taxation
("PBT")
|
£1.5m
|
£1.7m
|
£0.1m
|
£0.4m
|
Profit before other items
margin
|
18%
|
20%
|
11%
|
14%
|
Earnings per share
|
1.93p
|
N/A
|
0.17p
|
N/A
|
Cash at bank (net of
borrowings)
|
£14.6m
|
£13.8m
|
Interim dividend
|
-
|
-
|
* defined as revenue from continuing
operations less operating expenses i.e. profit from continuing
operations before taxation, net finance costs, depreciation,
amortization, and non-operating items such as bargain purchase gain
and loss on the sale of investments
** Underlying statistics are net of
certain transactions which are either non-recurring or exceptional
and thus do not form part of the normal course of
business.
Operating Highlights:
·
Significant uplift in revenue and profitability
between 2024 and 2023 arising from the change in interest sharing
policy implemented from July 2023.
·
Recurring revenue consistent and resilient at 94%
of total revenues (2023: 95%).
·
The Group's businesses have continued to perform
in line with management's expectations, notwithstanding the
uncertainty arising from the offer from Jambo and the wait for
regulatory change of control approvals.
·
Continued focus on meeting the Consumer Duty
regulations introduced by the Financial Conduct Authority in the UK
with effect from 31 July 2023.
·
Strategic exit of the Options Workplace Pension
Master Trust business to a new service provider agreed, subject to
regulatory approval.
Post-period Highlights: Update on acquisition of STM by Jambo
SRC Limited ("Jambo")
·
Approval for the change of control of the intended
MBO of the SIPP businesses was received from FCA in April
2024.
·
The Gibraltar regulator approved the change of
control application by Jambo on 2 September 2024.
·
The Malta regulator confirmed it was minded to
approve the change of control application by Jambo on 27 September
2024, subject only to submission of the audited financial
statements of the entity funding Jambo which are expected to be
available in the next few weeks;
·
Once the condition for final approval by the Malta
regulator has been satisfied, and the Scheme of Arrangement is
sanctioned by the Isle of Man Court, completion of the Offer by
Jambo and delisting from AIM will take place shortly
thereafter.
·
Successful completion of the Offer will provide
shareholders with a minimum up-front cash consideration of 60 pence
per ordinary share, with a maximum of deferred consideration
equivalent to 7 pence per ordinary share, subject to certain
conditions being satisfied.
For
further information, please contact:
STM
Group Plc
|
|
Alan Kentish, Chief Executive
Officer
|
Via
Walbrook PR
|
|
www.stmgroupplc.com
|
Cavendish Capital Markets Ltd (Nominated Adviser and
Broker)
|
Tel: +44
(0)20 7600 1658
|
Matt Goode / Emily Watts / Abigail
Kelly- Corporate Finance
Tim Redfern - ECM
|
https://www.cavendish.com
|
|
| |
Walbrook PR
|
Tel: +44
(0) 20 7933 8780
|
Tom Cooper / Joseph Walker
|
Mob: +44
(0) 797 122 1972
STM@walbrookpr.com
|
Notes to editors:
STM is a multi-jurisdictional
financial services group traded on AIM, a market operated by the
London Stock Exchange. The Group provides UK and international
retirement solutions and life assurance products.
The Group has operations in the UK,
Gibraltar, Malta, Australia and Spain. STM has developed a range of
pension products for UK nationals and internationally domiciled
clients and has two Gibraltar life assurance companies which
provide life insurance bonds - wrappers in which a variety of
investments, including investment funds, can be held.
STM's growth strategy is focused on
both organic initiatives and strategic acquisitions.
Further information on STM Group can
be found at
www.stmgroupplc.com
Chairman's Statement
Whilst in previous years the Group's
interim results announcements have not contained a Chairman's
statement, given the journey over the last year and the impending
finalisation of the sale of the STM Group, it feels appropriate to
set out what I believe the Plc Board and management team have
achieved over the last two years.
At the time of my accepting the
appointment as Chair in August 2022, the Board was in a state of
flux and the business was very much treading water, with a solid
and predictable recurring revenue base but having been unable to
grow the bottom line significantly nor to deliver meaningful levels
of new business to transform the Group's underlying profitability.
It was for this reason that the
reconstituted Plc Board took the decision to undertake a strategic
review of the business with the aid of external consultants.
Ultimately the outcome of that review to conclude that the ability
for the Group to make a step change in profitability and thrive in
a competitive environment would be dependent on its underlying
technology capabilities, amongst other factors.
As a result, the Board initiated a
comprehensive review of the Group's current and proposed technology
strategy, whilst at the same time identifying that certain
businesses such as the workplace pension operation were not likely
to deliver sufficient growth to be strategically viable as a part
of the Group going forward.
As is well documented elsewhere, the
Plc Board received an approach to acquire the Group and entered
into a period of negotiation with Jambo SRC Limited ("Jambo"), in
July 2023, which culminated in a firm offer (the "Offer") by Jambo
to acquire 100% of the issued and to be issued share capital of the
Company, subject to certain conditions, in October 2023. The
Company's shareholders overwhelmingly approved the Offer in
December 2023.
Since then, Jambo has been working
with its advisers to obtain regulatory approval for the proposed
change of control from the regulators in the various jurisdictions
in which the Group operates. The approvals from the Financial
Conduct Authority ("FCA") in the UK and the Gibraltar Financial
Services Commission ("GFSC") were received as notified previously,
and a minded to approve notification from the Malta Financial
Services Authority ("MFSA") was received on 27 September 2024,
conditional only on submission of the audited financial statements
of the entity that funds Jambo. These are expected to be submitted
to the MFSA in the next few weeks. Following this, an application
to the Isle of Man Court to sanction (i.e. finalise) the Scheme of
Arrangement (the "Scheme") will be made.
Ultimately, subject to the Isle of
Man Court's sanction of the Scheme, which is explained in more
detail in the CEO's review, the Plc board will have secured a
minimum cash exit value of 60 pence per share for shareholders,
with a further maximum of 7 pence per share, subject to certain
conditions, payable on the twelve-month anniversary of completion
of the transaction.
I, and the Plc Board, believe that
this is an excellent result for our shareholders. Whilst I believe
that the predictable recurring revenue within the Group's
businesses, including the revised interest sharing policy
introduced from July 2023, together with delivery against the
strategic review undertaken previously, should have led to a
gradual increase in underlying profitability and hence in the
underlying share price, this would inevitably have taken a number
of years to achieve and delivery of the strategy, once agreed,
would have been subject to potential execution risk. It should not
go unnoticed that underlying profits for the first half of 2024
have undergone a step change in quantum compared to that of the
first half of 2023, as a result of management initiatives,
particularly around the interest sharing policy.
On the expectations that Jambo will
take over the ownership of STM in the near future, it remains for
me to thank my STM team and colleagues for all of their ongoing
contributions during such an unsettling period, and our
shareholders for the trust put in me and the Plc Board to deliver
value in the short term.
Finally, I wish the Jambo team every
success in transforming the remaining STM businesses and the
enlarged group into a mainstream pension powerhouse.
Nigel Birrell
Chairman
Chief Executive's Review
Overview
I am pleased to present the
unaudited results for STM for the six months ended 30 June 2024.The
underlying theme for the first half of 2024 is very much the same
as the second half of 2023, in that strategically the Group has
remained in limbo whilst awaiting the various change of control
approvals to come through from the relevant regulators, but
operationally there has been a step change in profitability
compared to the first half of 2023.
As stated in my previous CEO
statement in the 2023 Annual Report, the strategic review and the
subsequent technology review have been put on hold as a result of
the Offer for the Company's entire issued and to be issued share
capital by Jambo that was announced on 10 October 2023. The Offer
has led to the Board having to defer certain decisions in relation
to the future strategic direction of the Group.
The Offer was subject to regulatory
approval of the change of control in Gibraltar and Malta. The offer
was also conditional on the UK SIPP businesses completing a
management buy-out immediately prior to the Court approval of the
Scheme of Arrangement (the "Scheme") by which the acquisition was
to be effected, subject to regulatory approval for change of
control of the UK SIPP businesses via the management buy-out in the
UK.
The Scheme was approved at a Scheme
meeting and an EGM both held on 6 December 2023, with 99.9% of
Scheme shares voting to accept the Scheme offer. As at the date of
this interim report, the FCA in the UK has approved the prospective
change of control of the companies subject to the management
buy-out, such approval having been granted in April 2024, and more
recently the change of control application for Jambo was approved
by the GFSC on 2 September 2024.
On 27 September 2024, the MFSA
confirmed it was minded to approve the change of control
application in respect of the regulated STM Malta business, subject
only to audited financial statements of the entity funding Jambo
for the year ended 31 March 2024 being submitted to them. This
condition is expected to be satisfied within the next few weeks.
The three regulatory approvals were the only conditions precedent
for completion of the Offer. Once the condition to the MFSA
approval has been satisfied, a date for a Court hearing in the Isle
of Man to finally sanction the Scheme will be arranged, and
completion of the acquisition by Jambo and the cancellation of the
admission to AIM of the Company's shares should follow within a
couple of days thereafter, with the initial cash consideration of
60 pence per ordinary share being payable within 14 days of the
Scheme becoming effective.
Turning to the operations of the
business, profitability for the first half of 2024 very much
mirrors that in the second half of 2023, showing a profit before
taxation ("PBT") of £1.5 million and an underlying PBT before
non-recurring items of £1.7 million. Despite the distractions
arising from the ongoing acquisition process this is a very
significant uplift to the first half 2023 result of £0.1 million
PBT (£0.4 million underlying PBT). As is further explained below,
the substantial increase of £2.1 million in the interest income
revenue line stemming from the introduction of the revised interest
sharing policy in the second half of 2023 has broadly compensated
for the continued shortfall in new business. The interest sharing
policy is in the process of being rolled out across the rest of the
pensions businesses in Malta and Gibraltar, having already been
implemented in the UK SIPP businesses and partly in the UK SSAS
business, which will continue to contribute to additional revenues
going forward.
Notwithstanding the constraints on
moving the strategic review previously announced forward, the
Group, having consulted with Jambo, was able to achieve a
satisfactory outcome for its Options Workplace Pensions Master
Trust ("OWPMT") business in the first half of 2024.
The workplace pensions sector has
undergone a significant amount of consolidation in recent years and
the continued pressure on margins, as well as additional regulatory
costs and burdens, means that a smaller innovative master trust is
less commercially viable. As a result, prior to the initial
approach by Jambo, the STM Board was
considering the sale of the Master Trust as part of its strategic
review.
After considering the various
potential partners in the market, the Group announced on 14 June
2024 that it had signed a commercial agreement with Smart Pension
Limited ("Smart"), subject to the trustees approving Smart as the
default provider. The OWPMT Trustees approved the proposed transfer
on 17 May 2024, although approval of the transfer and related
transition plan by the Pensions Regulator is still awaited as at
the date of this report.
It is anticipated under the
commercial agreement that the existing OWPMT membership book will
attract an overall consideration of c£4.7 million, with a maximum
possible consideration of £4.8 million, which will be paid over the
course of the next twenty-four months. In addition to the above
commercial agreement, STM also entered into an introducer agreement
with Smart. The introductory commission is capped, and a
reasonable expectation would be that the introducer agreement might
generate between £1 million and £5 million of revenue over the
three-year period.
The workplace pensions business
recorded revenues of £4.5 million and a profit before tax of £0.5
million for the financial year ending 31 December 2023.
With regards to the STM Group
performance, it should be noted that,
pursuant to the terms of the Offer made, all profits not paid by
dividend prior to the Offer being announced will ultimately accrue
to the acquirer, and hence any dividends declared post the Offer
being announced would result in an equivalent reduction in the
value of the Offer.
Financial review
Financial performance in the
period
The Group delivered total revenue in
the six months to 30 June 2024 of £15.2 million (six months to 30
June 2023: £13.2 million), which included £3.0 million interest
income (2023: £0.9 million). The increase in interest income
reflected the benefit derived from the implementation of the
revised interest sharing policy introduced with effect from 1 July
2023. Non-interest revenues of £12.2 million remained broadly at
prior period levels (2022: £12.3 million).
Recurring revenues, at 94% of total
revenues for the period, remained consistent and were broadly in
line with the prior period (2023: 95%). Recurring revenues for the
current period including interest receivable derived from customer
funds) were £14.3 million, as compared to £12.6 million. The
increase of £1.7 million reflected the increase in interest income
of £2.1 million over the prior period, less lower non-interest
income as a result of customer withdrawals and transfers
out.
Operational expenses for the period
were £12.5 million (2023: £11.7 million), broadly in line with
management expectations, with overruns in certain expense
categories, mainly legal and professional costs, being compensated
for by savings in personnel costs. Non-operational expenses
classified as "other items" on the income statement, amounting to
£1.2 million (2023: £1.3 million) and relating to finance costs and
the non-cash items of depreciation and amortisation, were largely
in line with management expectations.
Reported profit before other items
for the period was £2.7 million (2023: £1.5 million), with reported
profit before tax of £1.5 million (2023: £0.1 million).
The reconciliation of reported
measures to underlying measures is made up of items which are
either non-recurring or exceptional and thus do not form part of
the normal course of business. This reconciliation for all three
key financial measures is shown in the table below:
RECONCILIATION OF REPORTED TO UNDERLYING
MEASURES
|
|
REVENUE
|
PROFIT BEFORE OTHER
ITEMS
|
PROFIT BEFORE
TAX
|
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Reported measure
|
15.2
|
13.2
|
2.7
|
1.5
|
1.5
|
0.1
|
Add: professional advisory costs
incurred in relation to the proposed acquisition of the
Company
|
-
|
-
|
0.1
|
-
|
0.1
|
-
|
Add: senior management exit costs and
other non-recurring costs
|
-
|
-
|
0.1
|
0.3
|
0.1
|
0.3
|
Underlying measure
|
15.2
|
13.2
|
2.9
|
1.8
|
1.7
|
0.4
|
Cashflows
Cash and cash equivalents as at 30
June 2024 were £19.1 million (30 June 2023: £18.9 million), with
cash generated from operating activities being £1.8 million (2023:
£1.6 million), thus exceeding the reported profit before
tax.
During the period since 31 December
2023, the Group also repaid £0.3 million of the secured bank loan
and the outstanding balance as at 30 June 2024 was £4.5 million (30
June 2023: £5.1 million). As a result, net cash and cash
equivalents as at 30 June 2024 amounted to £14.6 million (30 June
2023: £13.8 million).
As would be expected for a group
which is regulated in several jurisdictions, a significant proportion of the cash
balances form part of the Group's regulatory and solvency
requirements. It is not possible to determine the exact amount of
cash and cash equivalents required for solvency purposes, as other
assets can also be used to support the regulatory solvency
requirements. However, the aggregated regulatory capital
requirement across the Group as at 30 June 2024 was £15.8 million
(30 June 2023: £15.7 million) largely due to the increase in market
interest rates resulting in a higher discount rate being applied to
the life assurance solvency capital requirement.
Accrued income, in the form of work
performed for clients but not billed, as at 30 June 2024 amounted
to £3.8 million (30 June 2023: £2.6 million). This increase was
largely because of the increased interest income accruals due to
market rate movements. This gives some visibility of revenue still
to be billed and subsequently collected as cash at bank.
Additionally, deferred income
relating to annual fees invoiced but not yet earned at 30 June 2024
amounted to £3.8 million (30 June 2023: £4.1 million). The decrease
is largely in line with the declining client base in the Malta
business. This figure also gives good visibility of revenue that is
still to be earned through the Income Statement in the coming
months.
Trade receivables included within
trade and other receivables as at 30 June 2024 were £3.7 million
(30 June 2023: £3.5 million).
Dividend
Given the anticipated acquisition by
Jambo, and the fact that any dividend declared would be deducted
from the consideration payable under the terms of the Scheme, the
Board has taken the decision not to declare an interim dividend for
the current period (2023: £Nil).
Review of operations
Pensions
The pensions administration
businesses continue to be the cornerstone of our
operations.
Pensions revenue for the period was
£12.7 million (2023: £11.0 million) representing 84% (2023: 83%) of
total Group revenues, with interest income accounting for the
increased revenue. Total pensions revenue arose as follows: £4.5
million (2023: £4.6 million) from QROPS, £5.2 million (2023: £3.7
million) from the SIPP and SSAS businesses and a further £2.4
million (2023: £2.1 million) from the workplace pensions business.
In addition, the Group also achieved a revenue contribution of £0.6
million (2023: £0.6 million) from third party administration and
Group Pension Plans.
The recurring revenue percentage for
this operating segment was 95% of all pensions revenues (2023:
96%), which, when combined with the relatively low attrition rates,
remains a solid predictor of future divisional
profitability.
The various initiatives initiated to
generate new business have continued to have had poor outcomes in
terms of new introducers and therefore new applications from such
sources. The Group's existing intermediary base remains supportive
of the current suite of products.
Life
Assurance
Revenue for the combined Life
Assurance businesses amounted to £2.2 million which was a 16%
increase over the revenue generated in the same period in 2023
(£1.9 million). In a similar manner to the pensions operating
segment, the life assurance businesses also had high levels of
recurring fees, which remained broadly stable at 92% of total life
assurance revenues (2023: 94%).
Our flexible annuity products aimed
at the UK market remain the key focus for sustainable organic
growth within our life businesses. In a similar manner to the
Group's pensions businesses, new business for the life companies,
particularly from new intermediaries, remains
disappointing.
Regulatory Developments and Consumer Duty
During the first six months of 2024,
the Group has continued to oversee the implementation of the
requirements under the Consumer Duty framework introduced by the
FCA in July 2023 for providers and adviser firms of all sizes
providing financial products or advice to consumers to measure
whether they are delivering good outcomes for UK consumers.
This framework puts greater focus on firms to ensure they are
actively assessing, improving and evidencing how they support UK
consumers in making good financial decisions about their
future. Consumer duty applies to firms operating in the UK,
so it applies both to our UK SIPP companies and to our Gibraltar
companies that provide products and service to UK residents and
financial advisers.
We are pleased with the progress
made and, whilst there remain areas for improvement, management are
of the view that the Group continues to meet its regulatory
requirements and that its products and services are designed to
deliver good customer outcomes.
Outlook
Subject to the satisfaction of the
condition attaching to the MFSA's confirmation that it was minded
to approve the change of control application in Malta, and having
now received all other relevant regulatory approvals required to
allow the completion of the transaction with Jambo, we will shortly
move into the final part of the process. A hearing to sanction the
Scheme in the Isle of Man Court will be arranged as soon as the
MFSA approval is received, with the relevant 14 days' notice of
that hearing to be given thereafter. On the assumption that the
Court sanctions the Scheme, the Scheme will become effective very
shortly thereafter, resulting in the shares being delisted from AIM
and shareholders receiving the initial 60 pence cash consideration
per ordinary share held within 14 days of the effective
date.
I am pleased to report that the
underlying businesses have performed in line with management's
expectations during the lengthy period of instability whilst the
change of control application approvals were awaited. The close
management of business performance has been key in protecting
shareholder value, not only in relation to the 60 pence per share
confirmed cash Offer but also the deferred consideration units
("DCUs") that will be issued at completion of the acquisition of
STM by Jambo on a one to one basis for each STM share and which
will entitle the holder of each DCU to receive one redeemable loan
note from Jambo. The loan notes will be redeemable in cash at a
maximum value of seven pence each, subject to the satisfaction of
certain conditions as set out in the Scheme of Arrangement document
issued to all shareholders on 7 November 2023, on the twelve month
anniversary of completion of the acquisition of STM by
Jambo.
As the business is expected to
transition over to Jambo ownership and stewardship in the near
future, I would like to take this opportunity to thank all the
various stakeholders of STM, and in particular the Plc board, my
STM colleagues and shareholders for their hard work, support and
belief in STM.
Finally, it remains for me to wish
Jambo huge success in taking the underlying STM businesses that
will remain within the Group post completion to the next level of
growth and profitability.
Alan Kentish
Chief Executive Officer
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
For
the period from 1 January 2024 to 30 June 2024
|
Note
|
Unaudited
6 months to
30 June
2024
£'000
|
Unaudited
6 months to
30 June
2023
£'000
|
Audited
Year to
31 December
2023
£'000
|
Revenue
|
5
|
15,189
|
13,208
|
28,078
|
Administrative expenses
|
|
(12,510)
|
(11,729)
|
(24,878)
|
Profit before other items
|
|
2,679
|
1,479
|
3,200
|
OTHER ITEMS
|
|
|
|
|
Loss on revaluation of financial
instruments
|
|
-
|
(36)
|
-
|
Loss on disposal of fixed
assets
|
|
-
|
-
|
(96)
|
Finance costs
|
|
(171)
|
(302)
|
(689)
|
Depreciation and
amortisation
|
|
(1,015)
|
(995)
|
(1,973)
|
Profit before taxation
|
|
1,493
|
146
|
442
|
Taxation
|
6
|
(345)
|
(46)
|
(25)
|
Profit after taxation
|
|
1,148
|
100
|
417
|
OTHER COMPREHENSIVE INCOME
Items that are or may be reclassified to profit and
loss
Foreign currency translation
differences for foreign operations
|
|
(7)
|
(11)
|
32
|
Total other comprehensive (loss)/income
|
|
(7)
|
(11)
|
32
|
Total comprehensive income for the
period/year
|
|
1,141
|
89
|
449
|
Profit attributable to:
Owners of the Company
|
|
1,148
|
100
|
417
|
Total comprehensive income
attributable to:
Owners of the Company
|
|
1,141
|
89
|
449
|
Earnings per share basic (pence)
|
7
|
1.93
|
0.17
|
0.70
|
Earnings per share diluted (pence)
|
7
|
1.93
|
0.17
|
0.70
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As
at 30 June 2024
|
Note
|
Unaudited
30 June
2024
£'000
|
Unaudited
30 June
2023
£'000
|
Audited
31 December
2023
£'000
|
ASSETS
|
|
|
|
|
Non-current assets
|
|
|
|
|
Property and office
equipment
|
|
1,122
|
933
|
1,304
|
Intangible assets
|
|
20,875
|
21,745
|
21,444
|
Financial assets
|
|
1,871
|
1,728
|
1,839
|
Deferred tax asset
|
6
|
39
|
51
|
39
|
Total non-current assets
|
|
23,907
|
24,457
|
24,626
|
|
|
|
|
|
Current assets
|
|
|
|
|
Accrued income
|
|
3,771
|
2,576
|
3,078
|
Trade and other
receivables
|
10
|
7,059
|
6,901
|
7,349
|
Receivables due from
insurers
|
|
19,330
|
488
|
27,441
|
Cash and cash equivalents
|
9
|
19,176
|
18,931
|
18,365
|
Total current assets
|
|
49,336
|
28,896
|
56,233
|
Total assets
|
|
73,243
|
53,353
|
80,859
|
|
|
|
|
|
EQUITY
|
|
|
|
|
Called up share capital
|
13
|
59
|
59
|
59
|
Share premium account
|
|
22,372
|
22,372
|
22,372
|
Retained earnings
|
|
15,591
|
14,482
|
14,443
|
Other reserves
|
|
(2,286)
|
(2,322)
|
(2,279)
|
Total equity
|
|
35,736
|
34,591
|
34,595
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Current liabilities
|
|
|
|
|
Liabilities for current
tax
|
|
380
|
568
|
425
|
Trade and other payables
|
11
|
13,122
|
12,813
|
13,271
|
Provisions
|
|
19,330
|
488
|
27,441
|
Total current liabilities
|
|
32,832
|
13,869
|
41,137
|
Non-current liabilities
|
|
|
|
|
Other payables
|
12
|
4,399
|
4,566
|
4,808
|
Deferred tax liabilities
|
6
|
276
|
327
|
319
|
Total non-current liabilities
|
|
4,675
|
4,893
|
5,127
|
Total liabilities and equity
|
|
73,243
|
53,353
|
80,859
|
STATEMENT OF CONSOLIDATED CASHFLOW
For
the period from 1 January 2024 to 30 June 2024
|
Note
|
Unaudited
30 June
2024
£'000
|
Unaudited
30 June
2023
£'000
|
Audited
31 December
2023
£'000
|
Operating activities
|
|
|
|
|
Profit for the period/year before
taxation
|
|
1,493
|
146
|
442
|
Adjustments for:
|
|
|
|
|
Depreciation of property and office
equipment
|
|
232
|
323
|
620
|
Amortisation of intangible
assets
|
|
783
|
672
|
1,353
|
Loss on disposal of property and
office equipment
|
|
-
|
50
|
96
|
Unrealised (gain)/loss on financial
instruments
|
|
(32)
|
36
|
(77)
|
Taxation paid
|
|
(433)
|
(337)
|
(454)
|
Decrease/(increase) in trade and
other receivables including insurers
|
|
8,401
|
1,560
|
(25,841)
|
(Increase)/decrease in accrued
income
|
|
(693)
|
(1,716)
|
(2,218)
|
Increase in trade and other payables
including insurers
|
|
(7,987)
|
857
|
28,541
|
Net
cash generated from operating activities
|
|
1,764
|
1,591
|
2,462
|
Investing activities
|
|
|
|
|
Purchase of property and office
equipment
|
|
(50)
|
(143)
|
(170)
|
Increase in intangible
assets
|
|
(214)
|
(292)
|
(672)
|
Acquisition of non-controlling
interests
|
|
-
|
(400)
|
(400)
|
Additional consideration paid on
prior acquisitions
|
|
-
|
-
|
(228)
|
Consideration paid on acquisition of
subsidiaries and portfolio
|
|
-
|
(220)
|
-
|
Net
cash absorbed by investing activities
|
|
(264)
|
(1,055)
|
(1,470)
|
Financing activities
|
|
|
|
|
Repayment of bank loan
|
|
(275)
|
(275)
|
(551)
|
Interest paid on bank loan
|
|
(213)
|
(190)
|
(405)
|
Lease liabilities paid
|
|
(194)
|
(363)
|
(581)
|
Dividends paid
|
8
|
-
|
-
|
(356)
|
Net
cash absorbed by financing activities
|
|
(682)
|
(828)
|
(1,893)
|
Increase/(decrease) in cash and cash
equivalents
|
|
818
|
(292)
|
(901)
|
Reconciliation of net cash flow to movement in net
funds
|
|
|
|
|
Effect of movements in exchange rates
on cash and cash equivalents
|
|
(7)
|
(11)
|
32
|
Balance at start of
period/year
|
9
|
18,365
|
19,234
|
19,234
|
Balance at end of period/year
|
9
|
19,176
|
18,931
|
18,365
|
STATEMENT OF CONSOLIDATED CHANGES IN EQUITY
For
the period from 1 January 2024 to 30 June 2024
|
Share
Capital
£000
|
Share
Premium
£000
|
Retained
Earnings
£000
|
Treasury
Shares
£000
|
Foreign Currency
Translation
Reserve
£000
|
Share
Based
Payments
Reserve
£000
|
Other
Reserve
£000
|
Total
£000
|
Non-Controlling
Interests
£000
|
Total
Equity
£000
|
Balance at 1 January 2023
|
59
|
22,372
|
14,382
|
(549)
|
(81)
|
162
|
(1,375)
|
34,970
|
(68)
|
34,902
|
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
|
Profit for the year
|
-
|
-
|
417
|
-
|
-
|
-
|
-
|
417
|
-
|
417
|
Other comprehensive income
|
Foreign currency translation
differences
|
-
|
-
|
-
|
-
|
32
|
-
|
-
|
32
|
-
|
32
|
Transactions with owners, recorded directly in
equity
|
Acquisition of non-controlling
interests
|
-
|
-
|
-
|
-
|
-
|
-
|
(468)
|
(468)
|
68
|
(400)
|
Dividend paid
|
-
|
-
|
(356)
|
-
|
-
|
-
|
-
|
(356)
|
-
|
(356)
|
At
31 December 2023 and 1 January 2024
|
59
|
22,372
|
14,443
|
(549)
|
(49)
|
162
|
(1,843)
|
34,595
|
-
|
34,595
|
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
|
Profit for the period
|
-
|
-
|
1,148
|
-
|
-
|
-
|
-
|
1,148
|
-
|
1,148
|
Other comprehensive income
|
Foreign currency translation
differences
|
-
|
-
|
-
|
-
|
(7)
|
-
|
-
|
(7)
|
-
|
(7)
|
At
30 June 2024
|
59
|
22,372
|
15,591
|
(549)
|
(56)
|
162
|
(1,843)
|
35,736
|
-
|
35,736
|
NOTES TO THE CONSOLIDATED RESULTS
For
the period from 1 January 2024 to 30 June 2024
1. Reporting entity
STM Group Plc (the "Company") is a
company incorporated and domiciled in the Isle of Man and was
admitted to trading on AIM, a market operated by London Stock
Exchange plc, on 28 March 2007. The address of the Company's
registered office is 1st Floor, Viking House, St Paul's
Square, Ramsey, Isle of Man, IM8 1GB. The Group is primarily
involved in financial services.
2.
Basis of preparation
Results for the period from 1
January 2024 to 30 June 2024 have not been audited. The audited
consolidated financial statements of the Group for the year ended
31 December 2023 were announced and distributed to shareholders on
27 June 2024.
The consolidated results have been
prepared in accordance with International Financial Reporting
Standards ("IFRS"), interpretations adopted by the International
Accounting Standards Board ("IASB") and in accordance with Isle of
Man law and IAS 34, Interim Financial Reporting.
3. Significant accounting policies
The accounting policies in these
consolidated results are the same as those applied in the Group's
consolidated financial statements for the year ended
31 December 2023. No changes in accounting policies are
expected to be reflected in the Group's consolidated financial
statements for the year ending 31 December 2024.
4. Segmental information
STM Group has three reportable
segments: Pensions, Life Assurance and Other Services. Each segment
is defined as a set of business activities generating a revenue
stream and offering different services to other operating segments.
The Group's operating segments have been determined based on the
management information reviewed by the Board of
Directors.
The Board assesses the performance
of the operating segments based on turnover generated. The
performance of the operating segments is not measured using costs
incurred, as the costs of certain segments within the Group are
predominantly centrally controlled and therefore the allocation of
these within internal management information is based on
utilisation of internally estimated proportions. Management
believes that this information and consequently any related
profitability analysis could potentially be misleading and would
not enhance the disclosure above.
The following table presents the
turnover information regarding the Group's operating
segments:
Operating Segment
|
Unaudited
6 months ended 30 June
2024
£'000
|
Unaudited
6 months ended 30 June
2023
£'000
|
Audited
Year ended 31
December
2023
£'000
|
|
|
|
|
Pensions
|
12,747
|
10,978
|
23,474
|
Life Assurance
|
2,162
|
1,937
|
4,039
|
Other Services
|
280
|
293
|
565
|
Total
|
15,189
|
13,208
|
28,078
|
Analysis of the Group's turnover
information by geographical location is detailed below:
Geographical Segment
|
Unaudited
6 months ended 30 June
2024
£'000
|
Unaudited
6 months ended 30 June
2023
£'000
|
Audited
Year ended 31 December
2023
£'000
|
|
|
|
|
Gibraltar
|
3,167
|
2,945
|
6,112
|
Malta
|
3,467
|
3,588
|
7,146
|
United Kingdom
|
8,292
|
6,425
|
14,358
|
Other
|
263
|
250
|
462
|
Total
|
15,189
|
13,208
|
28,078
|
5. Revenue
|
Unaudited
6 months ended 30 June
2024
£'000
|
Unaudited
6 months ended 30 June
2023
£'000
|
Audited
Year ended 31 December
2023
£'000
|
Revenue from provision of retirement
and life assurance solutions and related administrative
services
|
12,169
|
12,275
|
24,338
|
Interest and investment
income
|
3,020
|
933
|
3,740
|
Total
|
15,189
|
13,208
|
28,078
|
6. Taxation
|
Unaudited
6 months ended 30 June
2024
£'000
|
Unaudited
6 months ended 30 June
2023
£'000
|
Audited
Year ended 31 December
2023
£'000
|
|
|
|
|
Current tax expense
|
388
|
116
|
91
|
Deferred tax
expenses/(income)
|
|
|
|
- Release of deferred tax assets on
leases as per IFRS16
|
-
|
7
|
19
|
- Release of deferred tax
liabilities on intangible assets
|
(43)
|
(77)
|
(85)
|
Total tax expense
|
345
|
46
|
25
|
Reconciliation of existing tax rate
|
2024
%
|
Unaudited 6 months ended 30
June 2024
£000
|
2023
%
|
Unaudited 6 months ended 30
June 2023
£000
|
2023
%
|
Audited
Year ended 31 December
2023
£000
|
Profit before tax for the year
|
-
|
1,493
|
-
|
146
|
-
|
442
|
Income tax using the Company's
domestic rate
|
0.00%
|
-
|
0.00%
|
-
|
0.00%
|
-
|
Effect of tax rates in other
jurisdictions
|
25.99%
|
388
|
79.45%
|
116
|
20.59%
|
91
|
Release of deferred tax assets on
leases as per IFRS 16
|
0.00%
|
-
|
4.79%
|
7
|
4.30%
|
19
|
Release of deferred tax liabilities
on intangible assets
|
(2.88%)
|
(43)
|
(52.74%)
|
(77)
|
(19.23%)
|
(85)
|
Total tax expense
|
-
|
345
|
-
|
46
|
-
|
25
|
Effective tax rate (%)
|
-
|
23.11%
|
-
|
31.50%
|
-
|
5.66%
|
The effective tax rate for UK
increased to 25% from 1 April 2023. The
effective tax rates in Malta and Gibraltar are 5% and 12.5%
respectively. The Group effective tax rate in the 6 months to 30
June 2024 is in line with the jurisdictional effective tax rate.
However, in the year ended 31 December 2023, the Group effective
tax rate was lower than the jurisdictional effective tax due to the
writeback of tax over provided for in prior years.
7. Earnings per share
Earnings per share for the period
from 1 January 2024 to 30 June 2024 is based on the profit after
taxation of £1,148,000 (2023: £100,000) divided by the weighted
average number of £0.001 ordinary shares during the period of
59,408,088 basic and dilutive (2023: 59,408,088 basic and
dilutive).
8. Dividends
There were no dividends declared or paid by the
Group during the period (2023: £Nil).
A final dividend of £356,000 or 0.60
pence per ordinary share was declared for 2022 and paid in July
2023.
9. Cash and cash equivalents
Cash at bank earns interest at
floating rates based on prevailing rates. The fair value of cash
and cash equivalents in the Group is £19,176,000 (2023:
£18,931,000).
10. Trade and other
receivables
|
Unaudited
30 June
2024
£'000
|
Unaudited
30 June
2023
£'000
|
Audited
31 December
2023
£'000
|
Trade receivables
|
3,688
|
3,543
|
3,915
|
Prepayments
|
1,447
|
1,296
|
1,691
|
Other receivables
|
1,924
|
2,062
|
1,743
|
Total
|
7,059
|
6,901
|
7,349
|
11. Trade and other
payables
|
Unaudited
30 June
2024
£'000
|
Unaudited
30 June
2023
£'000
|
Audited
31 December
2023
£'000
|
Deferred income
|
3,794
|
4,139
|
3,664
|
Trade payables
|
1,354
|
1,069
|
1,970
|
Bank loan (secured)
|
550
|
550
|
550
|
Lease liabilities
|
193
|
335
|
304
|
Other creditors and
accruals
|
7,231
|
6,720
|
6,783
|
Total
|
13,122
|
12,813
|
13,271
|
The Company signed a credit facility
with Royal Bank of Scotland (International) Ltd for £5.50 million
in 2020, with drawn down being completed in September 2022 to fund
the acquisition of the Mercer portfolios. The facility has a 5-year
term from November 2020, with capital repayments structured over
ten years and a final instalment to settle the outstanding balance
in full at the end of the 5 years. At the period-end, the balance
outstanding on this facility was £4.5 million (at 30 June 2023:
£5.1 million). Interest on the loan is charged at 3.5% per annum
over the Sterling Relevant Reference Rate on the outstanding
balance.
The facility is subject to customary
cashflow to debt service liability ratios and EBITDA (profit before
other items) to debt service liability ratio covenants tested
quarterly and is secured by a capital guarantee provided by a
number of non-regulated holding subsidiary companies within the
Group and debenture over these companies.
12. Other payables -
amounts falling due in more than a year
|
Unaudited
30 June
2024
£'000
|
Unaudited
30 June
2023
£'000
|
Audited
31 December
2023
£'000
|
Lease liabilities
|
412
|
28
|
546
|
Bank loan (secured) (Note
10)
|
3,987
|
4,538
|
4,262
|
Total
|
4,399
|
4,566
|
4,808
|
13.
Called up share capital
|
Unaudited
30 June
2024
£'000
|
Unaudited
30 June
2023
£'000
|
Audited
31 December
2023
£'000
|
Authorised
|
|
|
|
100,000,000 ordinary shares of
£0.001 each
|
100
|
100
|
100
|
Called up, issued and fully paid
|
|
|
|
59,408,088 ordinary shares of £0.001
each
|
59
|
59
|
59
|
14.
Subsequent events
There were no subsequent events
after the period end.