Date:
25 November 2024
UTILICO EMERGING MARKETS
TRUST PLC
UNAUDITED HALF-YEARLY
FINANCIAL REPORT
FOR THE SIX MONTHS TO 30
SEPTEMBER 2024
Utilico Emerging Markets Trust plc
("UEM" or the "Company") today announced its unaudited financial
results for the six months to 30 September 2024.
Highlights of results for the
six months to 30 September 2024:
· Net
asset value ("NAV") total return per share of -1.4%*
· NAV
per share of 266.00p per share, down 2.9%
· Gross
assets of £519.4m*, a decrease of 0.7%
· Annual
compound NAV total return since inception of 9.1%*
· Dividends per share totalled 4.475p for the period, an
increase of 4.1%. Dividends were fully covered by
earnings
· Revenue earnings per share ("EPS") increased 9.9% to
6.54p
· Total
revenue income remained almost unchanged at £14.7m (2023:
£14.8m)
*See Alternate Performance Measures
on pages 41 to 43 of the Half-Yearly Financial Report
for the six months to 30 September 2024
The Half-Yearly Financial Report for
the six months to 30 September 2024 will be posted to shareholders
in early December 2024. A copy will shortly be available to view
and download from the Company's website at
www.uemtrust.co.uk
and the National Storage Mechanism at
https://data.fca.org.uk/#/nsm/nationalstoragemechanism.
Please click on the following link to view the document: http://www.rns-pdf.londonstockexchange.com/rns/4174N_1-2024-11-23.pdf
John
Rennocks, Chairman of UEM said: "The
half year to 30 September 2024 continued to be challenging with
elevated volatility in most markets as uncertainty has dominated.
Consequently, UEM delivered a weaker performance with a negative
NAV total return of 1.4% for the half year to 30 September 2024.
This was below the MSCI Emerging Markets total return Index for the
half year which was up 7.5%. However, UEM has outperformed the MSCI
EM Index over the long term with annual compound NAV total return
since inception to 30 September 2024 of 9.1% exceeding the MSCI EM
total return Index of 7.6%. UEM has declared two quarterly
dividends of 2.15p and 2.325p each, totalling 4.475p per share, a
4.1% increase over the previous half year. Dividends remain covered
by the EPS. The retained earnings revenue reserve increased by
£4.3m over the half year to 30 September 2024 to £14.4m, equal to
7.64p per share. Disappointingly, UEM's share price discount has
remained stubbornly high. Having started the year at 19.3%, it has
reduced modestly to 18.4% as at 30 September 2024. This remains
well above the level that the Board expects to see over the medium
term. The Company has continued buying back shares for
cancellation, with 2.9m shares bought back in the half year to 30
September 2024, at an average price of 224.06p."
Charles Jillings, Investment Manager of UEM
added: "UEM's NAV performance since inception is
ahead of the MSCI EM total return Index. UEM has achieved this
together with a rising dividend payout; lower volatility (as at 30
September 2024, UEM's five year Beta was 0.82x); and with a
portfolio which is significantly differentiated from the MSCI EM
Index, reflected by UEM having an active share of over 98%. For
investors who want exposure to emerging markets, excellent
performance and comparatively low levels of volatility, UEM should
be a compelling investment."
Contacts: Joint Portfolio Manager and
Company Secretary
ICM Investment Management
Limited
+44(0)1372 271486
Charles Jillings / Alastair Moreton
Public Relations
Montfort
Communications
+44(0)20 3770 7913
Gay Collins / Nita Shah
utilico@montfort.london
Joint Brokers
Shore
Capital
+44(0)20 7408 4090
Gillian Martin / Sophie
Collins
Barclays
Bank
+44(0)20 7623 2323
Dion Di Miceli / Stuart
Muress
BarclaysInvestmentCompanies@barclays.com
Performance Summary
|
|
|
|
%
Change
|
|
Half-year
|
Half-year
|
Annual
|
Mar
-
|
|
30 Sep 2024
|
30 Sep
2023
|
31 Mar
2024
|
Sep
2024
|
|
|
|
|
|
NAV total return per
share1 (%)
|
(1.4)
|
6.0
|
12.8
|
n/a
|
Share price total return per
share1 (%)
|
0.1
|
4.3
|
5.8
|
n/a
|
Annual compound NAV total
return1 (since
inception) (%)
|
9.1
|
9.4
|
9.5
|
n/a
|
|
|
|
|
|
NAV per share (pence)
|
266.00
|
261.58
|
274.01
|
(2.9)
|
Share price (pence)
|
217.00
|
222.00
|
221.00
|
(1.8)
|
Discount1 (%)
|
(18.4)
|
(15.1)
|
(19.3)
|
n/a
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
- Capital (pence)
|
(10.96)
|
8.24
|
20.48
|
(233.0)3
|
- Revenue (pence)
|
6.54
|
5.95
|
8.83
|
9.93
|
Total (pence)
|
(4.42)
|
14.19
|
29.31
|
(131.1)3
|
|
|
|
|
|
Dividends per share
(pence)
|
4.4752
|
4.300
|
8.600
|
4.13
|
|
|
|
|
|
Gross assets1 (£m)
|
519.4
|
529.2
|
522.9
|
(0.7)
|
Equity holders' funds (£m)
|
499.9
|
517.3
|
522.9
|
(4.4)
|
Shares bought back (£m)
|
6.5
|
9.9
|
25.4
|
(34.3)3
|
|
|
|
|
|
Net cash/(overdraft) (£m)
|
17.8
|
(2.2)
|
5.8
|
206.9
|
Bank loans (£m)
|
(19.5)
|
(11.8)
|
-
|
-
|
Net (debt)/cash (£m)
|
(1.7)
|
(14.0)
|
5.8
|
(129.3)
|
Net (gearing)/cash1 (%)
|
(0.3)
|
(2.7)
|
1.1
|
n/a
|
|
|
|
|
|
Management and administration fees
and
other expenses (£m)
|
3.8
|
3.7
|
7.7
|
2.73
|
|
|
|
|
|
Ongoing charges
figure1 (%)
|
1.54
|
1.44
|
1.5
|
n/a
|
(1)
See Alternative Performance Measures on pages 41 to 43 of the
Half-Yearly Financial Report for the six months to 30 September
2023
(2)
The second quarterly dividend declared has not been included as a
liability in the accounts
(3)
Percentage change based on comparable six month period to 30
September 2023
(4)
For comparative purposes the figures have been
annualised
Chairman's Statement
The half year to 30 September 2024
continued to be challenging with elevated volatility in most
markets as uncertainty has dominated. For UEM, there were two
particular headwinds comprising the revaluation of Petalite Limited
("Petalite") and currency. With 26.2% of the portfolio invested in
Brazil, the depreciation of the Brazilian Real of 13.4% over the
half year against Sterling has been a significant
challenge.
Consequently, UEM delivered a weaker
performance with a negative NAV total return of 1.4% for the half
year to 30 September 2024. This was below the MSCI Emerging Markets
total return Index for the half year which was up 7.5%.
UEM measures its performance on a
total return basis over the long term and the Investment Managers
are seeking long term outperformance. Despite difficult markets,
UEM has outperformed the MSCI EM Index over the long term with
annual compound NAV total return since inception to 30 September
2024 of 9.1% exceeding the MSCI EM total return Index of 7.6%.
Since inception, UEM's NAV total return was 435.7% as at 30
September 2024 versus the MSCI EM total return Index of
310.4%.
Global Economy
There are significant challenges
facing the markets and these are all intertwined. Historically we
have highlighted a number of these, and they largely remain
unresolved given a considerable rise in nationalism, wealth
inequality, global migration, climate change and geopolitical
tensions.
Equity markets have broadly
continued to move up as they anticipate central banks' rate cuts,
although the continuation of elevated interest rate has surprised
economic commentators.
Emerging Markets
EM stock markets were up for the
half year, with the Asian markets leading the way. The Hang Seng
Index was up 27.8%, the Indian Sensex Index up 14.5% and the
Shanghai SE Composite Index was up 9.7%.
All portfolio currencies trended
down against Sterling. The Brazilian Real was down 13.4%, the
Indian Rupee down 6.3% and the Philippine Peso down 5.5%, mostly
reflecting the continued improved outlook for Sterling.
Over the half year, copper moved
sharply higher, up 13.6% as the equity markets gained greater
confidence in China's policies to strengthen its economy and
thereby supporting demand for copper. Contrary to this, Brent crude
oil decreased by 18.0% driven partly by concerns around global
demand especially in China and oil supply remaining
strong.
Unlisted Investments (Level 3 Investments)
Over the years, UEM has invested in
unlisted businesses at a modest level. The value of the unlisted
portfolio has decreased over the half year to 30 September 2024
from £23.1m to £15.9m, driven mainly by the revaluation of
Petalite. In the half year to 30 September 2024 the carrying value
of Petalite was reduced by 58.1% reflecting the challenges in the
EV space. Pleasingly, Petalite has signed a non binding heads of
terms contract with a leading investment fund for a capital
injection of £10.0m which is expected to close this year. This
reduction, together with some realisations of other investments,
saw the unlisted investments reduce and as at 30 September 2024 the
unlisted investments represented 3.2% of the total
portfolio.
Revenue Earnings and Dividend
UEM's revenue earnings per share
("EPS") increased by 9.9% to 6.54p as at 30 September 2024.
Dividends remain covered by the EPS.
UEM has declared two quarterly
dividends of 2.15p and 2.325p each, totalling 4.475p per share, a
4.1% increase over the previous half year. Based on two further
dividends of 2.325p a quarter, the full year dividend to 31 March
2025 is expected to be 9.125p, an increase of 6.1% on the prior
year. The retained earnings revenue reserve increased by £4.3m over
the half year to 30 September 2024 to £14.4m, equal to 7.64p per
share.
Capital Return
The portfolio losses were £17.4m on
the capital account during the half year to 30 September 2024 (30
September 2023: gains of £19.3m).
Management and administration fees
were almost flat for the second year in a row at £2.2m. Finance
costs decreased marginally as a result of lower
borrowings.
The overall loss on capital return
amounted to £20.7m compared to a gain of £16.5m for 30 September
2023.
Ongoing Charges
Ongoing charges were unchanged at
1.5% for the half year to 30 September 2024.
Share Buybacks
Disappointingly, UEM's share price
discount has remained stubbornly high. Having started the year at
19.3%, it has reduced modestly to 18.4% as at 30 September 2024.
This remains well above the level that the Board expects to see
over the medium term. The Company has continued buying back shares
for cancellation, with 2.9m shares bought back in the half year to
30 September 2024, at an average price of 224.06p.
While the Board is keen to see the
discount narrow, any share buyback remains an independent
investment decision. Historically the Company has bought back
shares if the discount widens in normal market conditions to over
10.0%. Since inception, UEM has bought back 89.1m ordinary shares
totalling £170.7m. The share buybacks have contributed 0.3% to
UEM's total returns during the six months ended 30 September
2024.
Bank Debt
During the half year to 30 September
2024, UEM signed a £50.0m multicurrency revolving credit facility
agreement with Barclays Bank PLC on a secured basis. The initial
term is one year and it may be extended from time to time following
agreement between the two parties.
Board
As reported in last year's report
and accounts, having joined the Board in 2015, I will retire from
the Board on 31 December 2024. Mark Bridgeman, who is currently the
Company's Senior Independent Director, will become Chairman, with
Isabel Liu taking on the role of Senior Independent
Director.
Additionally, Nadya Wells joined the
Board as a non executive Director on 1 September 2024. Nadya has
over 25 years' investment experience in emerging markets, having
spent 13 years with Capital Group as a portfolio manager and prior
to that, a portfolio manager at Invesco Asset Management investing
in Eastern Europe.
Following my departure the Board
will comprise a well balanced board of four directors.
Outlook
The strong win by Donald Trump in
the US elections and his MAGA agenda will mean rising economic
tensions globally. It is difficult to have strong conviction on the
impact of his policies and approach, but we expect volatility to
remain elevated and the outcomes for different emerging markets may
well be uneven in nature. We remain confident that our strong
management teams across the portfolio will make the right choices
and continue to thrive in a challenging environment.
John
Rennocks
Chairman
25 November 2024
Investment Managers' Report
It was disappointing to see UEM's
NAV total return decrease 1.4% for the half year to 30 September
2024. This was behind the MSCI EM total return Index which
increased by 7.5% during the six months.
Significantly, UEM's NAV performance
since inception is ahead of the MSCI EM total return Index. UEM has
achieved this together with a rising dividend payout; lower
volatility (as at 30 September 2024, UEM's five year Beta was
0.82x); and with a portfolio which is significantly differentiated
from the MSCI EM Index, reflected by UEM having an active share of
over 98%. For investors who want exposure to emerging markets,
excellent performance and comparatively low levels of volatility,
UEM should be a compelling investment.
The world is faced with a number of
unresolved issues, and as noted in the Chairman's Statement these
range from elevated inflation, heightened geopolitical tensions and
climate change. Finding consensus on these concerns has been and
continues to be challenging and therefore we expect volatility to
remain high.
Portfolio
UEM's investments decreased to
£502.9m as at 30 September 2024 from £517.2m as at 31 March 2024.
This reflects net investments of £3.2m reduced by portfolio
valuation losses of £17.4m.
At the half year the top thirty
holdings accounted for 74.3% of the total portfolio (31 March 2024:
70.9%). There have been four new entries into the top thirty
holdings over the six months.
·
SUNeVision Holdings Limited ("SUNeVision") a Hong
Kong listed data centre operator, increased its position in the
portfolio mainly as a result of its strong share price which gained
49.6% in the six months to 30 September 2024 and UEM increased its
position by £0.7m.
·
Telelink Business Services Group ("Telelink") a
Bulgarian listed IT services provider, despite its share price
being down by 4.9% over the half year also entered the top
thirty.
·
VietNam Holding Limited ("VNH") is a UK listed
closed end fund focused on investing in Vietnam, whose share price
was up by 5.9% over the six months.
·
Interconexion Electrica S.A. E.S.P
("Interconexion") a Colombian listed infrastructure company
primarily focused on electricity transmission. UEM increased its
position by 18.3% investing £1.0m in the six months to 30 September
2024, although its share price was down 4.7%.
These four investments replaced
Petalite, whose valuation was reduced, TTS (Transport Trade
Services) S.A. where UEM reduced its shareholding and its share
price declined by 29.2%, Grupo Traxion S.A.B de C.V. whose share
price declined by 34.9%, and Power Grid Corporation of India
Limited which was exited in full.
Purchases in the portfolio increased
to £53.4m in the half year ended 30 September 2024 (30 September
2023: £24.5m) and sales in the half year were £50.2m (30 September
2023: £56.4m).
There have been some small sector
allocation changes during the half year to 30 September 2024 and
more detail is set out on page 9. On a geographical basis, again
there were modest changes and more detail is set out on pages 12
and 13. It is worth noting that Brazil remains our largest country
exposure at 26.2% (31 March 2024: 25.8%).
Unlisted Investments (Level 3 Investments)
UEM ended the half year with
unlisted investments totalling £15.9m (31 March 2024: £23.1m),
representing 3.2% of total investments (31 March 2024: 4.5%). UEM's
unlisted investments reduced mainly as a result of the reduction of
Petalite's valuation by £6.9m and a further £1.0m distribution
return from CGN Capital Partners Infra Fund 3 ("CGN").
Pleasingly we continue to receive
distributions from CGN, a private Chinese onshore wind
developer.
Petalite has taken a significant
step forward in its Series A fund raising by signing a non binding
heads of terms with a market leading investor which sets out the
terms for a £10.0m investment this year followed by £10.0m in the
coming eighteen months. The current valuation reflects the wider
market pressures on EV's sector valuations. UEM reduced Petalite's
valuation in line with the heads of terms.
Environmental, Social and Governance ("ESG")
ESG is a fundamental part of UEM's
investment process. ICM has an internally developed robust
framework which is used to evaluate companies on an ESG basis and
is embedded in ICM's investment approach. ESG forms part of the
integrated research analysis, decision making and ongoing
monitoring, albeit the key driver for investments by UEM is equity
total returns. Where necessary UEM will engage with investee
companies on ESG matters.
Bank Debt
UEM's net debt, being bank loans and
net overdrafts, increased from zero as at 31 March 2024 to £19.5m
as at 30 September 2024. UEM repaid its bank debt in March 2024
when the facility with The Bank of Nova Scotia matured. On 30
August 2024, UEM entered into a £50.0m multi currency revolving
credit secured bank facility agreement with Barclays Bank PLC and
as at 30 September 2024 has drawn £19.5m. Cash rose to £17.8m in
the half year, largely reflecting the bank drawdown.
Revenue Return
Revenue income was almost unchanged
at £14.7m in the half year to 30 September 2024, from £14.8m in the
prior half year, reflecting increased dividends received from
investee companies despite the reduced portfolio following the
repayment of the bank debt in March 2024.
Management fees and other expenses
were largely unchanged at £1.5m in the half year to 30 September
2024 (30 September 2023: £1.6m). Finance costs reduced from £0.2m
to £0.01m reflecting the lower bank borrowings. Taxation reduced to
£0.8m during the half year (30 September 2023: £1.1m) reflecting
decreased dividends received from countries with higher withholding
tax rates.
As a result of the above, revenue
return for the half year increased by 4.2% to £12.4m from £11.9m
for the half year to 30 September 2023. EPS increased by 9.9% to
6.54p compared to the prior half year of 5.95p, reflecting the
increase in profit and the reduced average number of shares in
issue following buybacks. Dividends per share ("DPS") of 4.475p
were fully covered by earnings.
Retained revenue reserves rose to
£14.4m as at 30 September 2024, equal to 7.64p per
share.
Capital Return
The portfolio losses were £17.4m on
the capital account during the half year to 30 September 2024 (30
September 2023: gains of £19.3m). Losses on foreign exchange were
£0.1m and the resultant total income losses on the capital account
was £17.5m against prior year gain of £19.7m.
Management and administration fees
were almost flat for the second year in a row at £2.2m (30
September 2023: £2.2m).
Finance costs decreased to £0.03m
from £0.7m as a result of lower borrowings. There was a taxation
charge of £0.9m (30 September 2023: £0.3m) which arose from Indian
capital gains tax. The net effect of the above was a capital return
loss of £20.7m compared to a gain of £16.5m for 30 September
2023.
Charles Jillings
ICM Investment Management Limited and
ICM Limited
25 November 2024
Half-Yearly Financial Report And Responsibility
Statement
The Chairman's Statement and the
Investment Managers' Report give details of the important events
which have occurred during the period and their impact on the
financial statements.
Principal Risks and Uncertainties
Most of UEM's principal risks and
uncertainties are market related and are similar to those of other
investment companies investing mainly in listed equities in
emerging markets.
The principal risks and
uncertainties were described in more detail under the heading
"Principal Risks and Risk Mitigation" within the Strategic Report
section of the Annual Report and Accounts for the year ended 31
March 2024 and have not changed materially since the date of that
document.
The principal risks faced by UEM
include not achieving long term total returns for its shareholders,
adverse market conditions leading to a fall in NAV, loss of key
management, its shares trading at a discount to NAV, losses due to
inadequate controls of third party service providers, gearing risk
and regulatory risk. In addition, the Board continues to monitor a
number of emerging risks that could potentially impact the Company,
the principal ones being geopolitical risk and climate change
risk.
The Annual Report and Accounts is
available on the Company's website, www.uemtrust.co.uk
Related Party Transactions
Details of related party
transactions in the six months to 30 September 2024 are set out in
note 9 to the accounts and details of the fees paid to the
Investment Managers are set out in note 2 to the accounts.
Directors' fees were increased by approximately 2.9% with effect
from 1 April 2024 to: Chairman £54,000 per annum; Chair of
Audit & Risk Committee £50,500 per annum; and other Directors
£40,000 per annum.
The net fee entitlement of each
Director is satisfied in shares of the Company, purchased in the
market by each Director at around each quarter end.
Directors' Responsibility Statement
In accordance with Chapter 4 of the
Disclosure Guidance and Transparency Rules, the Directors confirm
that to the best of their knowledge:
• the condensed set of
financial statements contained within the report for the six months
to 30 September 2024 has been prepared in accordance with
International Accounting Standard 34 "Interim Financial Reporting"
on a going concern basis and gives a true and fair view of the
assets, liabilities, financial position and return of the
Company;
• the half-yearly
report, together with the Chairman's Statement and Investment
Managers' Report, includes a fair review of the important events
that have occurred during the first six months of the financial
year and their impact on the financial statements as required by
DTR 4.2.7R;
• the Directors'
statement of principal risks and uncertainties above is a fair
review of the principal risks and uncertainties for the remainder
of the year as required by DTR 4.2.7R; and
• the half-yearly
report includes a fair review of the related party transactions
that have taken place in the first six months of the financial year
as required by DTR 4.2.8R.
On behalf of the Board
John
Rennocks
Chairman
25 November 2024
Condensed Statement Of Comprehensive Income
(Unaudited)
|
|
Six months
to
30 September
2024
|
Six months
to
30
September 2023
|
|
|
|
|
Notes
|
|
Revenue
|
Capital
|
Total
|
Revenue
|
Capital
|
Total
|
|
return
|
return
|
return
|
return
|
return
|
return
|
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
|
|
|
|
|
|
|
|
|
(Losses)/gains on
investments
|
-
|
(17,438)
|
(17,438)
|
-
|
19,284
|
19,284
|
|
Foreign exchange
(losses)/gains
|
-
|
(100)
|
(100)
|
-
|
403
|
403
|
|
Investment and other
income
|
14,738
|
-
|
14,738
|
14,758
|
-
|
14,758
|
|
Total income/(loss)
|
14,738
|
(17,538)
|
(2,800)
|
14,758
|
19,687
|
34,445
|
2
|
Management and administration
fees
|
(723)
|
(2,239)
|
(2,962)
|
(699)
|
(2,169)
|
(2,868)
|
|
Other expenses
|
(824)
|
-
|
(824)
|
(877)
|
-
|
(877)
|
|
Profit/(loss) before finance costs
and taxation
|
13,191
|
(19,777)
|
(6,586)
|
13,182
|
17,518
|
30,700
|
|
Finance costs
|
(8)
|
(34)
|
(42)
|
(166)
|
(663)
|
(829)
|
|
Profit/(loss) before taxation
|
13,183
|
(19,811)
|
(6,628)
|
13,016
|
16,855
|
29,871
|
3
|
Taxation
|
(805)
|
(921)
|
(1,726)
|
(1,076)
|
(315)
|
(1,391)
|
|
Profit/(loss) for the period
|
12,378
|
(20,732)
|
(8,354)
|
11,940
|
16,540
|
28,480
|
|
|
|
|
|
|
|
|
4
|
Earnings per share (basic) - pence
|
6.54
|
(10.96)
|
(4.42)
|
5.95
|
8.24
|
14.19
|
All items in the above statement
derive from continuing operations.
The 'Total' column of this statement
is the profit and loss account of the Company and the 'Revenue' and
'Capital' columns represent supplementary information prepared
under guidance issued by the Association of Investment
Companies.
The net return on ordinary activities
after taxation represents the profit for the period and also the
total comprehensive Income.
Condensed Statement Of Changes In Equity
(Unaudited)
for
the six months to 30 September 2024
|
|
|
|
|
|
|
|
|
Ordinary
|
|
Capital
|
|
Retained
earnings
|
|
Notes
|
|
share
|
Merger
|
redemption
|
Special
|
Capital
|
Revenue
|
|
|
capital
|
reserve
|
reserve
|
reserve
|
reserves
|
reserve
|
Total
|
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
|
Balance as at 31 March
2024
|
1,909
|
76,706
|
436
|
407,180
|
26,603
|
10,099
|
522,933
|
7
|
Shares purchased by the
Company and cancelled
|
(29)
|
-
|
29
|
(6,527)
|
-
|
-
|
(6,527)
|
|
(Loss)/profit for the
period
|
-
|
-
|
-
|
-
|
(20,732)
|
12,378
|
(8,354)
|
5
|
Dividends paid in the
period
|
-
|
-
|
-
|
-
|
-
|
(8,119)
|
(8,119)
|
|
Balance as at 30 September 2024
|
1,880
|
76,706
|
465
|
400,653
|
5,871
|
14,358
|
499,933
|
for the six months to 30 September
2023
|
|
|
|
|
|
|
|
|
Ordinary
|
|
Capital
|
|
Retained
earnings
|
|
Notes
|
|
share
|
Merger
|
redemption
|
Special
|
Capital
|
Revenue
|
|
|
capital
|
reserve
|
reserve
|
reserve
|
reserves
|
reserve
|
Total
|
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
|
Balance as at 31 March
2023
|
2,023
|
76,706
|
322
|
432,577
|
(13,841)
|
9,587
|
507,374
|
7
|
Shares purchased by the
Company and cancelled
|
(45)
|
-
|
45
|
(9,918)
|
-
|
-
|
(9,918)
|
|
Profit for the period
|
-
|
-
|
-
|
-
|
16,540
|
11,940
|
28,480
|
5
|
Dividends paid in the
period
|
-
|
-
|
-
|
-
|
-
|
(8,614)
|
(8,614)
|
|
Balance as at
30 September 2023
|
1,978
|
76,706
|
367
|
422,659
|
2,699
|
12,913
|
517,322
|
for the year ended 31 March
2024
|
|
|
|
|
|
|
|
|
Ordinary
|
|
Capital
|
|
Retained
earnings
|
|
Notes
|
|
share
|
Merger
|
redemption
|
Special
|
Capital
|
Revenue
|
|
|
capital
|
reserve
|
reserve
|
reserve
|
reserves
|
reserve
|
Total
|
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
£'000s
|
|
Balance as at 31 March
2023
|
2,023
|
76,706
|
322
|
432,577
|
(13,841)
|
9,587
|
507,374
|
7
|
Shares purchased by the
Company and cancelled
|
(114)
|
-
|
114
|
(25,397)
|
-
|
-
|
(25,397)
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
40,444
|
17,447
|
57,891
|
5
|
Dividends paid in the year
|
-
|
-
|
-
|
-
|
-
|
(16,935)
|
(16,935)
|
|
Balance as at 31
March 2024
|
1,909
|
76,706
|
436
|
407,180
|
26,603
|
10,099
|
522,933
|
Condensed Statement Of Financial Position
(Unaudited)
Notes
|
as at
|
30 Sep 2024
|
30 Sep
2023
|
31 Mar
2024
|
|
£'000s
|
£'000s
|
£'000s
|
|
Non-current assets
|
|
|
|
11
|
Investments
|
502,949
|
533,066
|
517,195
|
|
Current assets
|
|
|
|
|
Other receivables
|
2,654
|
2,460
|
6,078
|
|
Cash and cash equivalents
|
17,826
|
774
|
5,751
|
|
|
20,480
|
3,234
|
11,829
|
|
Current liabilities
|
|
|
|
|
Other payables
|
(3,156)
|
(5,206)
|
(4,573)
|
|
Bank loans
|
(19,503)
|
(11,837)
|
-
|
|
|
(22,659)
|
(17,043)
|
(4,573)
|
|
|
|
|
|
|
Net
current (liabilities)/assets
|
(2,179)
|
(13,809)
|
7,256
|
|
Total assets less current liabilities
|
500,770
|
519,257
|
524,451
|
|
Non-current liabilities
|
|
|
|
|
Deferred tax
|
(837)
|
(1,935)
|
(1,518)
|
|
Net
assets
|
499,933
|
517,322
|
522,933
|
|
|
|
|
|
|
Equity attributable to equity holders
|
|
|
|
7
|
Ordinary share capital
|
1,880
|
1,978
|
1,909
|
|
Merger reserve
|
76,706
|
76,706
|
76,706
|
|
Capital redemption reserve
|
465
|
367
|
436
|
|
Special reserve
|
400,653
|
422,659
|
407,180
|
|
Capital reserves
|
5,871
|
2,699
|
26,603
|
|
Revenue reserve
|
14,358
|
12,913
|
10,099
|
|
Total attributable to equity holders
|
499,933
|
517,322
|
522,933
|
|
|
|
|
|
8
|
Net
asset value per share
|
|
|
|
|
Basic - pence
|
266.00
|
261.58
|
274.01
|
Condensed Statement Of Cash Flows (Unaudited)
|
Six months
to
30 Sep 2024
|
Six months
to
30
Sep 2023
|
Year
to
31 Mar
2024
|
|
£'000s
|
£'000s
|
£'000s
|
Operating activities
|
|
|
|
(Loss)/profit before
taxation
|
(6,628)
|
29,871
|
61,209
|
Deduct investment income -
dividends
|
(13,750)
|
(13,890)
|
(21,100)
|
Deduct investment income -
interest
|
(935)
|
(828)
|
(1,932)
|
Deduct bank interest
received
|
(53)
|
(40)
|
(47)
|
Add back interest charged
|
42
|
829
|
1,592
|
Add back losses/(gains) on
investments
|
17,438
|
(19,284)
|
(46,836)
|
Add back foreign currency
losses/(gains)
|
100
|
(403)
|
(610)
|
Decrease/(increase) in other
receivables
|
51
|
(31)
|
(30)
|
Increase/(decrease) in other
payables
|
870
|
(20)
|
(683)
|
Net
cash outflow from operating activities
before dividends and interest
|
(2,865)
|
(3,796)
|
(8,437)
|
Interest paid
|
-
|
(1,044)
|
(1,813)
|
Dividends received
|
13,921
|
13,444
|
20,212
|
Investment income - interest
received
|
698
|
321
|
1,125
|
Bank interest received
|
53
|
40
|
47
|
Taxation paid
|
(2,400)
|
(1,086)
|
(3,431)
|
Net
cash inflow from operating activities
|
9,407
|
7,879
|
7,703
|
Investing activities
|
|
|
|
Purchases of investments
|
(55,563)
|
(23,368)
|
(75,544)
|
Sales of investments
|
53,665
|
55,550
|
151,442
|
Net
cash (outflow)/inflow from investing activities
|
(1,898)
|
32,182
|
75,898
|
Financing activities
|
|
|
|
Repurchase of shares for
cancellation
|
(6,421)
|
(9,751)
|
(25,397)
|
Dividends paid
|
(8,119)
|
(8,614)
|
(16,935)
|
Drawdown of bank loans
|
19,306
|
1,599
|
19,821
|
Repayment of bank loans
|
-
|
(24,283)
|
(53,943)
|
Net
cash inflow/(outflow) from financing activities
|
4,766
|
(41,049)
|
(76,454)
|
Increase/(decrease) in cash and cash
equivalents
|
12,275
|
(988)
|
7,147
|
Cash and cash equivalents at the
start of the period
|
5,751
|
(1,026)
|
(1,026)
|
Effect of movement in foreign
exchange
|
(200)
|
(178)
|
(370)
|
Cash
and cash equivalents at the end of the period
|
17,826
|
(2,192)
|
5,751
|
Comprised of:
|
|
|
|
Cash
|
17,826
|
774
|
5,751
|
Bank overdraft
|
-
|
(2,966)
|
-
|
Total
|
17,826
|
(2,192)
|
5,751
|
Notes To The Accounts (Unaudited)
1. Accounting Policies
The Company is an investment company
incorporated in the United Kingdom listed in the closed ended
investment funds category of the Official List of the Financial
Conduct Authority and whose shares are admitted to trading on the
London Stock Exchange's Main Market for listed
securities.
The unaudited condensed accounts
have been prepared in accordance with UK adopted International
Accounting Standards, which comprise standards and interpretations
approved by the IASB and International Accounting Standards and
Standing Interpretations Committee interpretations approved by the
IASC that remain in effect and to the extent that they are in
conformity with the requirement of the Companies Act 2006 ("IFRS"),
IAS 34 "Interim Financial Reporting" and the accounting policies
set out in the audited statutory accounts for the year ended 31
March 2024.
The preparation of interim financial
statements requires management to make judgements, estimates and
assumptions that affect the application of accounting policies and
the reported amounts of assets and liabilities, income and expense.
Actual results may differ from these estimates. The significant
judgements made by the Directors in applying the accounting
policies and key sources of uncertainty were the same as those
applied to the financial statements as at and for the year ended 31
March 2024.
The condensed Accounts do not
include all of the information required for full annual accounts
and should be read in conjunction with the accounts of the Company
for the year ended 31 March 2024, which were prepared under full
IFRS requirements.
2. Management And Administration Fees
The Company has appointed ICM
Investment Management Limited ("ICMIM") as its Alternative
Investment Fund Manager and joint portfolio manager with ICM
Limited ("ICM"), for which they are entitled to a management fee.
The aggregate fees payable by the Company are apportioned between
the Investment Managers as agreed by them.
The relationship between ICMIM and
ICM is compliant with the requirements of the UK version of the EU
Alternative Investment Fund Managers Directive as it forms part of
UK domestic law by virtue of the European Union (Withdrawal) Act
2018, as amended, and also such other requirements applicable to
ICMIM by virtue of its regulation by the Financial Conduct
Authority.
The annual management fee is a
tiered structure as follows: 1.0% of NAV up to and including £500m;
0.9% of NAV exceeding £500m up to and including £750m; 0.85% of NAV
exceeding £750m up to and including £1,000m; and 0.75% of NAV
exceeding £1,000m, payable quarterly in arrears. The management fee
is allocated 80% to capital return and 20% to revenue return. The
investment management agreement may be terminated upon six months'
notice.
ICMIM also provides company
secretarial services to the Company, with the Company paying
£35,000 (30 September 2023: £35,000 and 31 March 2024: £70,000)
equivalent to 45% of the costs associated with this office and
recharges research fees to the Company based on a budget of £0.3m
per annum, paid quarterly in arrears. These charges are allocated
80% to capital return and 20% to revenue return.
JPMorgan Chase Bank N.A. - London
Branch has been appointed Administrator and ICMIM has appointed
Waverton to provide certain support services (including middle
office, market dealing and information technology support
services).
3.
Taxation
The revenue return taxation charge
of £805,000 (30 September 2023: £1,076,000 and 31 March 2024:
£1,958,000) relates to irrecoverable overseas taxation suffered on
dividend and interest income.
The capital return taxation expense
of £921,000 (30 September 2023: £315,000 and 31 March 2024:
£1,360,000) relates to capital gains on realised gains on sale of
overseas investments and deferred tax in respect of capital gains
tax on overseas unrealised investment gains that may be subject to
taxation in future years.
4.
Earnings Per Share
Earnings per share is the profit
attributable to shareholders and based on the following
data:
|
Six months
to
30 Sep 2024
|
Six months
to
30 Sep
2023
|
Year
to
31 Mar
2024
|
|
£'000s
|
£'000s
|
£'000s
|
Revenue return
|
12,378
|
11,940
|
17,447
|
Capital return
|
(20,732)
|
16,540
|
40,444
|
Total return
|
(8,354)
|
28,480
|
57,891
|
|
Number
|
Number
|
Number
|
Weighted average number of ordinary
shares in issue
during the period for basic earnings
per share calculations
|
189,171,264
|
200,672,201
|
197,484,731
|
|
Pence
|
Pence
|
Pence
|
Revenue return per share
|
6.54
|
5.95
|
8.83
|
Capital return per share
|
(10.96)
|
8.24
|
20.48
|
Total return per share
|
(4.42)
|
14.19
|
29.31
|
5.
Dividends
|
Record date
|
Payment
date
|
30 Sep
2024
£'000s
|
30 Sep
2023 £'000s
|
31 Mar
2024 £'000s
|
2023 Fourth quarterly dividend of
2.15p per share
|
02-Jun-23
|
23-Jun-23
|
-
|
4,334
|
4,334
|
2024 First quarterly dividend of
2.15p per share
|
01-Sep-23
|
22-Sep-23
|
-
|
4,280
|
4,280
|
2024 Second quarterly dividend of
2.15p per share
|
01-Dec-23
|
15-Dec-23
|
-
|
-
|
4,206
|
2024 Third quarterly dividend of
2.15p per share
|
08-Mar-24
|
28-Mar-24
|
-
|
-
|
4,115
|
2024 Fourth quarterly dividend of
2.15p per share
|
07-Jun-24
|
28-Jun-24
|
4,072
|
-
|
-
|
2025 First quarterly dividend of
2.15p per share
|
06-Sep-24
|
27-Sep-24
|
4,047
|
-
|
-
|
|
|
|
8,119
|
8,614
|
16,935
|
The Directors have declared a second
quarterly dividend in respect of the year ending 31 March 2025 of
2.325p per share payable on
19 December 2024 to shareholders on the register at close of
business on 29 November 2024. The total cost of the dividend, which
has not been accrued in the results for the six months to 30
September 2024, is £4,352,000 based on 187,180,507 shares in issue
as at 22 November 2024.
6.
Bank Loans
On 30 August 2024, the Company
entered into a secured multi-currency revolving credit facility of
£50,000,000 with Barclays Bank PLC expiring on 29 August 2025.
Secured investments are held within a UEM segregated account at the
Custodian. The main covenants are: secured investments to have
constituents of the FTSE All World index of at least 1.5 times
greater than the loans drawn; and the loans drawn to the secured
investments to be a maximum of 50%. The terms of the loan facility,
including those related to accelerated repayment and costs of
repayment, are typical of those normally found in facilities of
this nature. The Company has the option each quarter to request an
extension to the expiry date of the facility subject to the
commitment period being no more than 365 days. Subsequent to the
period end, the Company requested an extension of the expiry date
to 28 November 2025 which was agreed, effective on and from 28
November 2024. Commitment fees are charged on any undrawn amounts
at commercial rates. The £50m loan facility with Bank of Nova
Scotia, London Branch expired on 15 March 2024.
As at 30 September 2024 £19,503,000
(30 September 2023: £11,837,000 and 31 March 2024: £nil) was drawn
down. The value of the investments held within the segregated
secured account as at 30 September 2024 was £153,859,000 (30
September 2023 and 31 March 2024: not applicable).
7.
Ordinary Share Capital
Issued, called up and fully paid
|
|
|
|
Ordinary shares of 1p each
|
|
Number
|
£'000s
|
Balance as at 31 March
2024
|
|
190,842,503
|
1,909
|
Purchased for cancellation by the
Company
|
|
(2,897,524)
|
(29)
|
Balance as at 30 September 2024
|
|
187,944,979
|
1,880
|
During the period the Company bought
back for cancellation 2,897,524 (30 September 2023: 4,441,578 and
31 March 2024: 11,369,753) ordinary shares at a total cost of
£6,527,000 (30 September 2023: £9,918,000 and 31 March 2024:
£25,397,000).
A further 764,472 ordinary shares
have been purchased for cancellation at a total cost of £1,629,000
since the period end
8.
Net Asset Value Per Share
The NAV per share is based on the
net assets attributable to the equity shareholders of £499,933,000
(30 September 2023: £517,322,000 and 31 March 2024 £522,933,000)
and on 187,944,979 ordinary shares, being the number of ordinary
shares in issue at the period end (30 September 2023:
197,770,678 and 31 March 2024: 190,842,503).
9.
Related Party Transactions
The following are considered related
parties of the Company: the subsidiary undertaking (UEM (HK)
Limited), the associates of the Company (EBP Holdings Limited, East
Balkan Properties plc, Petalite Limited and Pitch Hero Holdings
Limited), the Board of UEM, ICM and ICMIM (the Company's joint
portfolio managers), Mr Saville, Mr Jillings (a key management
person of ICMIM) and UIL Limited.
As at 31 March 2024 the fair value
of the loan held with UEM (HK) Limited was £4,711,000 and loan
interest accrued was £43,000. In the period, UEM(HK) repaid
£306,000 of interest and £652,000 of capital. As at 30 September
2024 the fair value of the loan held with UEM (HK) Limited was
£3,617,000 and loan interest accrued was £6,000.
There were no transactions with EBP
Holdings Limited or East Balkan Properties plc.
Pursuant to a loan agreement dated
24 October 2023 under which UEM has agreed to loan monies to
Petalite, UEM advanced to Petalite £1,000,000 in the period. As at
30 September 2024, the balance of the loan and interest outstanding
was £2,714,000 (31 March 2024: £1,547,000). The loan bears interest
at 10% p.a. for the first 6 months, 12% for months 7 to 9 and 14%
thereafter. The loan term was extended and is repayable by 31
December 2024. As part of the loan agreement, UEM received 2 year
warrants to subscribe for £2.5m at a valuation to be determined by
a capital raise planned to be effected in 2024 ("Series A
raise").
Pursuant to an extension and
amendment (dated 24 August 2023) of a loan agreement dated 1 March
2021 under which UEM has agreed to loan monies to Pitch Hero, as at
30 September 2024 the balance of the loan and interest outstanding
was £689,000 (31 March 2024: £657,000). The loan bears interest at
an annual rate of 10% (having been 5% up until 24 August 2023). The
first repayment date is due in the quarter starting on 25 August
2024, with a final repayment date of 25 August 2027.
The Board received aggregate
remuneration of £96,000 (30 September 2023: £108,000 and 31 March
2024: £198,000) included within "Other expenses" for services as
Directors). As at the period end, £nil (30 September 2023: £nil and
31 March 2024: £nil) remained outstanding to the Directors. In
addition to their fees, the Directors received dividends totalling
£13,000 (30 September 2023: £21,000 and 31 March 2024: £33,000)
during the period under review in respect of their shareholdings in
the Company. There were no further transactions with the Board
during the period.
There were no transactions with ICM,
ICMIM, ICM Investment Research Limited or ICM Corporate Services
(Pty) Ltd, subsidiaries of ICM, other than investment management,
secretarial costs, research fees as set out in note 2 of £2,799,000
(30 September 2023: £2,701,000 and 31 March 2024: £5,460,000) and
reimbursed expenses included within Other Expenses of £46,000 (30
September 2023: £30,000 and 31 March 2024: £140,000). As at
the period end £1,290,000 (30 September 2023: £1,345,000 and 31
March 2024: £376,000) remained outstanding in respect of
management, company secretarial and research fees.
Mr Jillings received dividends
totalling £20,000 (30 September 2023: £20,000 and 31 March 2024:
£40,000) and UIL Limited received dividends totalling £399,000 (30
September 2023: £784,000 and31 March 2024: £1,310,000).
10.
Going Concern
Notwithstanding that the Company has
reported net current liabilities of £2,179,000 as at 30 September
2024 (30 September 2023: £13,809,000 and 31 March 2024: net current
assets £7,256,000), the financial statements have been prepared on
a going concern basis which the Directors consider to be
appropriate for the following reasons. The Board's going concern
assessment has focused on the forecast liquidity of the Company for
at least twelve months from the date of approval of the financial
statements. This analysis assumes that the Company would, if
necessary, be able to meet some of its short term obligations
through the sale of listed securities, which represented 96.8% of
the Company's total portfolio as at 30 September 2024. As part of
this assessment the Board has considered a severe but plausible
downside that reflects the impact of the Company's key risks and an
assessment of the Company's ability to meet its liabilities as they
fall due assuming a significant reduction in asset values and
accompanying currency volatility.
The Board also considered reverse
stress testing to identify the reduction in the valuation of liquid
investments that would cause the Company to be unable to meet its
net liabilities, being primarily the bank loan. The Board is
confident that the reduction in asset values implied by the reverse
stress test is not plausible even in the current volatile
environment. Consequently, the Directors believe that the Company
will have sufficient funds to continue to meet its liabilities as
they fall due for at least twelve months from the date of approval
of the financial statements.
Accordingly, the Board considers it
appropriate to continue to adopt the going concern basis in
preparing the accounts
11.
Fair Value Hierarchy
IFRS 13 'Financial Instruments:
Disclosures' require an entity to classify fair value measurements
using a fair value hierarchy that reflects the significance of the
inputs used in making the measurements. The fair value hierarchy
shall have the following levels:
Level 1 reflects financial
instruments quoted in an active market.
Level 2 reflects financial
instruments whose fair value is evidenced by comparison with other
observable current market transactions in the same instrument or
based on a valuation technique whose variables include only data
from observable markets.
Level 3 reflects financial
instruments whose fair value is determined in whole or in part
using a valuation technique based on assumptions that are not
supported by prices from observable market transactions in the same
instrument and not based on available observable market
data.
The financial assets and liabilities
measured at fair value in the statement of financial position are
grouped into the fair value hierarchy as follows:
|
Level 1
£'000s
|
Level 2
£'000s
|
Level 3
£'000s
|
30 Sep 2024
Total
£'000s
|
Investments
|
476,827
|
10,242
|
15,880
|
502,949
|
|
Level 1
£'000s
|
Level 2
£'000s
|
Level 3
£'000s
|
30 Sep
2023
Total
£'000s
|
Investments
|
481,123
|
8,160
|
43,783
|
533,066
|
|
Level 1
£'000s
|
Level 2
£'000s
|
Level 3
£'000s
|
31 Mar
2024
Total
£'000s
|
Investments
|
487,603
|
6,478
|
23,114
|
517,195
|
During the period one stock with a
value of £7.0m was transferred from level 1 to level 2 due to the
investee company shares trading irregularly. The book cost and fair
value was transferred using the 31 March 2024 balances, and all
subsequent trades are therefore disclosed in the level 2 column (30
September 2023: two stocks with a value of £4.6m were transferred
from level 1 to level 2 due to the investee company shares trading
irregularly. The book cost and fair value was transferred using the
31 March 2023 balances, and all subsequent trades are therefore
disclosed in the level 2 column and 31 March 2024: three holdings
with a value of £9.4m were transferred from level 1 to level 2 due
to the investee companies shares trading irregularly in the year.
The book cost and fair value were transferred using the 31 March
2023 balances).
A reconciliation of fair value
measurements in level 3 is set out in the following
table:
|
Six months
to
30 Sep 2024
£'000s
|
Six months
to
30 Sep
2023
£'000s
|
Year
to
31 Mar
2024
£'000s
|
Valuation brought forward
|
23,114
|
58,693
|
58,693
|
Purchases
|
1,306
|
466
|
2,600
|
Sales
|
(951)
|
(4,279)
|
(9,435)
|
(Losses)/gains on sale of
investments
|
(26)
|
139
|
742
|
Losses on investments held at end of
period
|
(7,563)
|
(11,236)
|
(29,486)
|
Valuation carried forward
|
15,880
|
43,783
|
23,114
|
|
|
|
|
Analysed
|
|
|
|
Cost of investments
|
23,720
|
25,810
|
23,391
|
(Losses)/gains on
investments
|
(7,840)
|
17,973
|
(277)
|
Valuation carried forward
|
15,880
|
43,783
|
23,114
|
12.
Financial Risk Management - Level 3 Financial
Instruments
Valuation methodology
The objective of using valuation
techniques is to arrive at a fair value measurement that reflects
the price that would be received to sell the asset or paid to
transfer the liability in an orderly transaction between market
participants at the measurement date. The Company uses proprietary
valuation models, which are compliant with IPEV guidelines and IFRS
13 and which are usually developed from recognised valuation
techniques.
The Directors have satisfied
themselves as to the methodology used, the discount rates and key
assumptions applied, and the valuations. The methodologies used to
determine fair value are described in the 2024 Report and Accounts.
The level 3 assets comprise a number of unlisted investments at
various stages of development and each has been assessed based on
its industry, location and business cycle. The valuation
methodologies include net assets, discounted cash flows,
cost of recent investment or last funding round,
listed peer comparison or peer group multiple, as appropriate.
Where applicable, the Directors have considered observable data and
events to underpin the valuations. A discount has been applied,
where appropriate, to reflect both the unlisted nature of the
investments and business risks.
Sensitivity of level 3 financial investments measured at fair
value to changes in key assumptions
Level 3 inputs are sensitive to
assumptions made when ascertaining fair value. While the Directors
believe that the estimates of fair value are appropriate, the use
of different methodologies or assumptions could lead to different
measurements of fair value. The sensitivities shown in the table
below give an indication of the effect of applying reasonable and
possible alternative assumptions.
In assessing the level of reasonably
possible outcomes consideration was also given to the impact on
valuations of the elevated level of volatility in equity markets
during the period, principally reflecting concerns about high rates
of inflation, tightening energy supplies, higher interest rates and
the Ukraine and Middle East conflicts. The impact on the valuations
has been varied and largely linked to their relevant sectors and
this has been reflected in the level of sensitivities
applied.
The following table shows the
sensitivity of the fair value of level 3 financial investments to
changes in key assumptions.
As
at 30 September 2024
Investment
|
Investment
type
|
Valuation
methodology
|
Risk
weighting
|
Sensitivity
+/-
|
Carrying
amount
£'000s
|
Sensitivity
£'000s
|
Petalite
|
Equity/Loan
|
Last
funding
round *
|
High
|
70%
|
4,227
|
2,959
|
UEM (HK) Limited -
CGN Capital Partners
Infra Fund 3
|
Loan
|
NAV
|
Low
|
10%
|
3,617
|
362
|
EBP Holdings Limited
|
Equity
|
Fair value of net
assets
|
Medium
|
20%
|
2,998
|
600
|
Other investments
|
Equity
|
Various
|
Medium
|
20%
|
4,349
|
870
|
Other investments
|
Loan
|
Discounted
cash flows
|
Medium
|
20%
|
689
|
138
|
Total
|
|
|
|
|
15,880
|
4,929
|
As at 30 September 2023
Investment
|
Investment
type
|
Valuation
methodology
|
Risk
weighting
|
Sensitivity
+/-
|
Carrying
amount
£'000s
|
Sensitivity
£'000s
|
Petalite
|
Equity
|
Last
funding
round
|
High
|
50%
|
24,916
|
12,458
|
UEM (HK) Limited -
CGN Capital Partners
Infra Fund 3
|
Loan
|
NAV
|
Low
|
10%
|
9,706
|
971
|
Conversant Solutions
Pte Ltd
|
Equity
|
Peer
multiples
|
Medium
|
20%
|
3,324
|
665
|
Other investments
|
Equity
|
Various
|
Medium
|
20%
|
5,307
|
1,061
|
Other investments
|
Loans
|
Discounted
cash
flows
|
Medium
|
20%
|
530
|
106
|
Total
|
|
|
|
|
43,783
|
15,261
|
As at 31 March 2024
Investment
|
Investment
type
|
Valuation
methodology
|
Risk
weighting
|
Sensitivity
+/-
|
Carrying
amount
£'000s
|
Sensitivity
£'000s
|
Petalite
|
Equity/Loan
|
Last
funding
round
|
High
|
70%
|
10,082
|
7,057
|
UEM (HK) Limited -
CGN Capital Partners
Infra Fund 3
|
Loan
|
NAV
|
Low
|
10%
|
4,711
|
471
|
EBP Holdings Limited
|
Equity
|
Fair value
of net assets
|
Medium
|
20%
|
3,452
|
690
|
Other investments
|
Equity
|
Various
|
Medium
|
20%
|
4,212
|
842
|
Other investments
|
Loan
|
Discounted
cash
flows
|
Medium
|
20%
|
657
|
131
|
Total
|
|
|
|
|
23,114
|
9,191
|
*
Valuation of investment in Petalite
Petalite is an unlisted electric
vehicle ("EV") charging infrastructure company based in the UK that
has been developing a new technology which enables more reliable
and cost effective EV chargers. UEM holds 10,725 ordinary shares in
Petalite and factoring in the dilutive options within Petalite, the
Company's stake is 28.3% of the shareholding. As at 30 September
2024, UEM carried this investment at £1.7m. UEM has also provided a
loan of £2.5m to Petalite. Petalite's fair value has been given a
sensitivity of 70% reflecting the high level of uncertainty due to
the length of time since the last fundraise and the fact that
Petalite remains pre-revenue. As Petalite has yet to commercialise
its technology and is pre-revenue it remains reliant on external
funding. UEM's 30 September 2024 equity valuation reflects the most
recent price indications from the Series A fund raise which is
ongoing.
13.
Results
The financial information contained
in this half yearly financial report does not constitute statutory
accounts as defined in Sections 434 - 436 of the Companies Act
2006. The financial information for the six months ended 30
September 2024 and 30 September 2023 have neither been audited nor
reviewed by the Company's auditors.
The information for the year ended
31 March 2024 has been extracted from the latest published audited
financial statements which have been filed with the Registrar of
Companies. The report of the auditor on those accounts contained no
qualification or statement under Section 498(2) or (3) of the
Companies Act 2006.
Legal Entity Identifier:
2138005TJMCWR2394O39