NB Private Equity Partners Ltd. (NBPE)

Sector:

Investment Firms

Index:

FTSE 250

1,410.00p
   
  • Change Today:
    -5.00p
  • 52 Week High: 1,735.00
  • 52 Week Low: 1,300.00
  • Currency: UK Pounds
  • Shares Issued: 46.76m
  • Volume: 49,917
  • Market Cap: £659.33m

Dividend Data

  31-Dec-2131-Dec-2031-Dec-1931-Dec-1831-Dec-17
Total Dividend72.00¢58.00¢57.00¢53.00¢50.00¢
For more dividend details, click here

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17
Continuing Operations          
Revenue 218.10 99.68 46.30 81.73 105.84
Operating Profit/(Loss) 473.76 197.66 92.52 55.96 105.90
Net Interest (11.03) (12.73) (14.52) (9.32) (6.55)
Profit Before Tax 462.73 184.94 78.00 46.65 99.35
Profit After Tax 462.73 184.94 78.00 46.65 99.35
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 462.73 184.94 78.00 46.65 99.35
Attributable to:          
Equity Holders of Parent Company 462.73 184.94 78.00 46.60 99.25
Minority Interests n/a n/a n/a 0.05 0.11
           
Continuing EPS          
Earnings per Share - Basic 9.97¢ 395.00¢ n/a 95.00¢ 203.00¢
Earnings per Share - Diluted 9.97¢ 395.00¢ n/a 95.00¢ 203.00¢
Earnings per Share - Adjusted 9.97¢ 395.00¢ n/a 95.00¢ 203.00¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 9.97¢ 395.00¢ n/a 95.00¢ 203.00¢
Earnings per Share - Diluted 9.97¢ 395.00¢ n/a 95.00¢ 203.00¢
Earnings per Share - Adjusted 9.97¢ 395.00¢ n/a 95.00¢ 203.00¢
           
Dividend per Share 0.73¢ 58.00¢ n/a 53.00¢ 50.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17
Assets          
Non-Current Assets          
Property, Plant & Equipment n/a n/a n/a n/a n/a
Intangible Assets n/a n/a n/a n/a n/a
Investment Properties n/a n/a n/a n/a n/a
Investments 1,569.28 1,254.64 1,087.00 1,019.92 961.00
Other Financial Assets n/a n/a n/a n/a 0.41
Other Non-Current Assets n/a n/a n/a n/a n/a
  1,569.28 1,254.64 1,087.00 1,019.92 961.41
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables n/a n/a n/a n/a n/a
Cash at Bank & in Hand 116.49 3.04 9.54 23.01 25.75
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets n/a n/a n/a n/a n/a
  116.49 3.04 9.54 23.01 25.75
           
Other Assets 3.81 9.73 5.91 19.11 12.56
Total Assets 1,689.57 1,267.42 1,102.45 1,062.04 999.72
           
Liabilities          
Current Liabilities          
Borrowings n/a n/a n/a n/a n/a
Other Current Liabilities n/a n/a n/a n/a n/a
  n/a n/a n/a n/a n/a
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 161.99 192.01 193.13 174.93 131.09
Provisions n/a n/a n/a 0.80 1.54
Other Non-Current Liabilities n/a n/a n/a n/a n/a
  161.99 192.01 193.13 175.73 132.62
           
Other Liabilities 45.35 22.23 13.41 13.04 14.61
Total Liabilities 207.34 214.25 206.54 188.77 147.23
           
Net Assets 1,482.23 1,053.18 895.91 873.27 852.49
           
Capital & Reserves          
Share Capital 0.50 0.50 0.50 0.52 0.52
Share Premium Account 496.56 496.56 n/a n/a n/a
Other Reserves (9.25) (9.25) 487.84 515.91 515.91
Retained Earnings 992.37 563.84 406.42 355.79 335.06
Shareholders Funds 1,480.18 1,051.65 894.77 872.22 851.49
           
Minority Interests/Other Equity 2.05 1.53 1.15 1.05 1.00
Total Equity 1,482.23 1,053.18 895.91 873.27 852.49
Cash Flow 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17
Net Cash Flow From Operating Activities 176.32 34.09 39.83 (24.37) (13.03)
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities n/a n/a n/a n/a (73.75)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (62.88) (40.58) (53.30) 21.64 18.87
Net Increase/Decrease In Cash 113.44 (6.49) (13.48) (2.73) (67.92)
Ratios - based on IFRS 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17
Continuing Operations          
PE Ratio - Adjusted 229.9 3.7 n/a 13.1 6.4
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted -98% n/a n/a -53% -2%
Dividend Cover 13.72 6.81 n/a 1.79 4.06
Revenue per Share 4.71¢ 213.08¢ 99.01¢ 174.78¢ 226.35¢
Pre-Tax Profit per Share 9.99¢ 395.35¢ 166.81¢ 99.75¢ 212.47¢
Operating Margin 217.22% 198.31% 199.83% 68.47% 100.05%
Return on Capital Employed n/a n/a n/a n/a n/a
Continuing & Discontinued Operations          
PE Ratio - Adjusted 22,771.3 3.7 n/a 13.1 6.4
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted -100% n/a -100% -53% -2%
Dividend Cover 0.14 6.81 n/a 1.79 4.06
           
Dividend Yield 0.0% 4.0% 0.0% 4.3% 3.9%
Dividend per Share Growth (98.75%) n/a n/a 6.00% n/a
Operating Cash Flow per Share 3.81¢ 72.88¢ 85.17¢ (52.12¢) (27.86¢)
Cash Incr/Decr per Share 2.45¢ (13.88¢) (28.82¢) (5.84¢) (145.25¢)
Net Asset Value per Share (exc. Intangibles) 3,169.13¢ 2,251.44¢ 1,915.94¢ 1,867.52¢ 1,823.08¢
Net Gearing 3.07% 17.97% 20.52% 17.42% 12.37%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.

 

Top of Page