LIVINGTRUST MORTGAGE BANK PLC
INTERIM UNAUDITED FINANCIAL STATEMENTS FOR HALF YEAR ENDED
JUNE 30, 2024
STATEMENT TO THE NIGERIAN STOCK EXCHANGE AND THE SHAREHOLDERS ON THE EXTRACT OF THE UNAUDITED RESULTS FOR THE HALF YEAR ENDED 30 JUNE, 2024.
The Board of Directors of LivingTrust Mortgage Bank Plc is pleased to present an extract of the unaudited and interim financial statements for the Half Year Ended 30 June, 2024 which was approved by the Board on 15 July, 2024.
Statement of Comprehensive Income | Jan - June | April-June | Jan - June | April-June | |
for the half year ended 30 June, 2024 | 2024 | 2024 | 2023 | 2023 | |
NOTES | UNAUDITED | 30-June-24 | UNAUDITED | 30-June-23 | |
N | N | N | N | ||
Gross Earnings | 1,752,235,154.30 | 890,416,631.57 | 1,294,321,397.00 | 660,473,489.00 | |
Interest and similar income | 1 | 1,395,303,350.66 | 699,800,434.76 | 1,080,323,894.00 | 544,980,713.00 |
Interest and similar expense | 2 | -585,656,064.59 | - 325,585,833.29 | -396,726,984.00 | - 209,347,362.00 |
Net interest income | 809,647,286.07 | 374,214,601.47 | 683,596,910.00 | 335,633,351.00 | |
Fee and commission income | 3 | 40,272,858.03 | 15,809,643.82 | 55,370,471.00 | 27,153,745.00 |
Fee and commission expense | - | - | - | - | |
Net fee and commission income | 40,272,858.03 | 15,809,643.82 | 55,370,471.00 | 27,153,745.00 | |
Other operating income | 4 | 284,964,956.95 | 149,943,165.35 | 158,627,032.00 | 88,339,031.00 |
Treasury Bills-Interest Income | 31,693,988.66 | 24,863,387.64 | - | ||
Total operating income | 1,166,579,089.71 | 564,830,798.28 | 897,594,413.00 | 451,126,127.00 | |
Impairment loss (charge)/write back | 5 | -125,000,000.00 | - 62,500,000.00 | -110,382,000.00 | -55,191,000.00 |
Net operating income | 1,041,579,089.71 | 502,330,798.28 | 787,212,413.00 | 395,935,127.00 | |
Personnel expenses | 6 | -256,840,416.00 | - 127,155,503.19 | - 275,424,946.49 | -136,435,678.18 |
Depreciation of property and | |||||
equipment | 7 | - 47,120,659.73 | - 23,582,932.23 | - 41,226,852.00 | -20,943,036.00 |
Amortisation of intangible assets | 8 | - 9,505,344.40 | - 5,082,391.18 | -7,937,203.10 | -4,114,622.22 |
Other operating expenses | 9 | - 304,464,431.64 | -153,337,162.05 | - 231,008,938.00 | -126,830,049.00 |
Total operating expenses | - 617,930,851.77 | - 309,157,988.65 | - 555,597,939.59 | -288,323,385.40 | |
(Loss)/Profit before tax | 423,648,237.94 | 193,172,809.63 | 231,614,473.41 | 107,611,741.60 | |
Income tax credit/(expense) | - | - | - | - | |
(Loss)/Profit before tax | 423,648,237.94 | 193,172,809.63 | 231,614,473.41 | 107,611,741.60 | |
Other Comprehensive income/loss | - | - | - | - | |
Total Comprehensive Income | 423,648,237.94 | 193,172,809.63 | 231,614,473.41 | 107,611,741.60 | |
Basic earnings per share (Kobo) | 8.47 | 3.86 | 4.63 | 2.15 |
The notes on pages 5 to 7 are an integral part of these financial statements.
Page 1
LivingTrust Mortgage Bank Plc | Half Year Ended | Half Year Ended | ||
Statement of Financial Position | 30-June-24 | 30-June-23 | ||
Half Year Ended 30 June 2024 | NOTES | Unaudited | Unaudited | |
N | N | |||
Cash and balances with CBN | 10 | 234,732,091.00 | 155,665,371.03 | |
Due from banks | 11 | 4,734,491,064.77 | 1,206,851,681.24 | |
Other Cash Equivalent | 12 | 500,000,000.00 | - | |
Loans and advances to | 13 | 12,859,782,331.22 | 11,262,287,260.40 | |
customers | ||||
Investment securities | 14 | 98,821,006.52 | 96,919,685.10 | |
Other assets | 15 | 1,010,301,941.59 | 836,128,094.34 | |
Deferred Tax Assets | - | - | ||
Property and equipment | 16 | 344,610,859.51 | 359,513,023.85 | |
Intangible assets | 17 | 90,841,043.13 | 50,357,162.52 | |
19,873,580,337.74 | 13,967,722,278.48 | |||
Non-current assets held for sale | 108,793,167.86 | 149,317,167.86 | ||
Total assets | 19,982,373,506.00 | 14,117,039,446.00 | ||
Liabilities | ||||
Due to customers | 18 | 10,966,798,117.82 | 6,303,084,383.76 | |
Debt issued and other | 19 | 3,123,929,445.70 | 2,744,303,292.83 | |
borrowed funds | ||||
Current tax liabilities | 25,864,381.10 | 17,069,741.57 | ||
Other liabilities | 20 | 1,541,597,332.69 | 1,236,950,245.90 | |
Deferred tax Liabilities | 69,684,751.02 | 69,684,751.02 | ||
Total liabilities | 15,727,874,028.33 | 10,371,092,415.08 | ||
Equity | ||||
Ordinary share capital | 21 | 2,500,000,000.00 | 2,500,000,000.00 | |
Share Premium | ||||
Statutory reserve | 491,151,841.05 | 377,497,041.05 | ||
Retained earnings | 698,888,999.54 | 794,764,254.35 | ||
Fair value reserve | - | 15,212,363.61 | -17,113,685.03 | |
Regulatory risk reserve | 579,670,999.89 | 90,799,420.89 | ||
Total equity | 4,254,499,476.87 | 3,745,947,031.26 | ||
Total liabilities and equity | ||||
19,982,373,506.00 | 14,117,039,446.00 |
The notes on pages 5 to 7 are an integral part of these financial statements.
Dr. Olumide Adedeji | Femi Olusola |
Managing Director/CEO | Financial Controller |
FRC/2020/004/00000020523 | FRC/2023/PRO/ICAN/001/267504 |
The Board of Directors of LivingTrust Mortgage Bank Plc is pleased to present an extract of the unaudited financial statements for Half Year Ended 30 June, 2024 as approved on 15 July 2024.
3
LIVINGTRUST MORTGAGE BANK PLC STATEMENT OF CASH FLOWS FOR THE HALF YEAR ENDED 30 JUNE 2024
Cash flows from operating activities
Profit after tax
Adjustment for non-cash items
Impairment charge/(write back) on loans and advances
Depreciation of property and equipment
Amortisation of intangible assets
Income tax expense
Cashflows before changes in working capital
Changes in working capital
Increase/ decrease in loans and advances
Increase / Decrease in other assets
Increase/decrease in due to customers
Increase/(decrease) other liabilities
Tax paid
Net cash from operating activities
Cash flows from investing activities;
Purchase of property and equipment
Purchase of intangible assets
Disposal of non-current assets held for sale
Net cash from/(used) investing activities
Cash flows from financing activities
Repayment of borrowed funds
Additional on-lending facility
Repayment of on-lending facility
Dividend Paid to registrar
Net cash from financing activities
Increase in cash and cash equivalents
Cash and cash equivalents as at 1 January
Cash and cash equivalents as at 30 June 2023 Additional cash flow information
Cash and cash equivalents
Cash on hand
Cash deposit with CBN
Balances with banks within Nigeria
Placements with banks
Treasury bill investment
Unaudited | Unaudited |
30-June-24 | 30-June-23 |
423,648,237.03 | 254,698,660.90 |
125,000,000.00 | 110,382,000.00 | |
47,120,659.73 | 41,226,851.78 | |
9,505,344.40 | 7,937,203.19 | |
- | - | |
605,274,241.16 | 414,244,715.87 | |
- 68,998,331.22 | -1,905,637,307.86 | |
- 363,082,941.59 | 23,109,444.44 | |
1,823,147,117.82 | 1,074,977,341.63 | |
348,422,332.69 | 76,019,559.49 | |
1,739,488,177.70 | -731,530,962.30 | |
- 93,094,232.48 | - | |
2,251,668,186.38 | -317,286,246.43 | |
29,980,140.49 | (8,565,000.00) | |
-38,761,043.13 | - | |
5,503,832.14 | - | |
-3,277,070.50 | (8,565,000.00) | |
-414,853,237.54 | (275,475,459.13) | |
584,546,000.00 | 311,925,905.02 | |
-562,086,039.48 | (10,561,007.83) | |
- | ||
-392,393,277.02 | 25,889,438.06 | |
1,855,997,838.86 | (299,961,808.37) | |
3,678,896,000.00 | 1,662,478,860.64 | |
5,534,893,838.86 | 1,362,517,052.27 | |
53,009,772.89 | 48,809,837.89 | |
181,722,317.69 | 106,855,533.14 | |
2,495,161,748.28 | 680,304,902.49 | |
2,305,000,000.00 | 526,546,778.75 | |
500,000,000.00 | - | |
5,534,893,838.86 | 1,362,517,052.27 |
3
LIVINGTRUST MORTGAGE BANK | |||||||
PLC STATEMENT OF CHANGES IN | |||||||
EQUITY | |||||||
AS AT 30 JUNE 2024 | |||||||
Ordinary | Fair value | Regulatory | Total equity | ||||
Share Capital | Share | Statutory | Retained | reserve | Risk | ||
Premium | Reserves | Earnings | Reserves | ||||
At 1 January 2023 | 2,500,000,000.00 | - | 377,496,000.00 | 794,768,000.00 | (17,113,000.00) | 90,800,000.00 | 3,745,950,000.00 |
Dividend paid | - | - | |||||
At 30 June, 2023 | 2,500,000,000.00 | - | 377,496,000.00 | 794,768,000.00 | (17,113,000.00) | 90,800,000.00 | 3,745,950,000.00 |
At 1 January 2024 | 2,500,000,000.00 | - | 491,151,000.00 | 698,889,000.00 | -15,212,000.00 | 579,671,000.00 | 4,254,499,000.00 |
Dividend paid | - | - | |||||
At 30 June, 2024 | 2,500,000,000.00 | - | 491,151,000.00 | 698,889,000.00 | -15,212,000.00 | 579,671,000.00 | 4,254,499,000.00 |
Page 4
LIVINGTRUST MORTGAGE BANK PLC | 30-Jun-24 | 30-Jun-23 | |
Notes to the Management Accounts | |||
For the Quarter Ended 30 June 2024 | N | N | |
1 | Interest and similar income | ||
Mortgage Loans to customers | 381,959,785.00 | 356,979,472.51 | |
Other Loans and advances to customers | 1,013,343,566.00 | 723,344,421.85 | |
1,395,303,351.00 | 1,080,323,894.36 | ||
2 | Interest and similar expense: | ||
Mortgage Loans to customers | 22,987,089.00 | 15,216,847.87 | |
Other Loans and advances to customers | 562,668,975.00 | 381,510,136.09 | |
585,656,064.00 | 396,726,983.96 | ||
3 | Fees and commission income | ||
Credit related fees and commission | 26,965,049.00 | 47,309,106.60 | |
Commission on turnover | 11,957,201.00 | 6,935,280.18 | |
Other commissions | 1,350,608.00 | 1,126,084.20 | |
40,272,858.00 | 55,370,470.98 | ||
4 | Other operating income | ||
Investment Income | 20,110,600.00 | - | |
Placements with Banks | 152,335,100.00 | 36,822,964.17 | |
Others | 112,519,256.00 | 121,804,068.17 | |
284,964,956.00 | 158,627,032.34 | ||
5 | Impairment losses | ||
Credit loss expense | 125,000,000.00 | 110,382,000.00 | |
6 | Personnel expenses | ||
Salaries and Wages | 137,662,018.00 | 139,220,923.39 | |
Other staff costs | 79,154,192.00 | 91,174,587.88 | |
Pension costs - Defined contribution plan | 9,240,984.00 | 9,719,698.13 | |
Pension costs - Defined benefit plan | 5,819,375.00 | 12,225,550.00 | |
231,876,569.00 | 252,340,759.40 | ||
Directors' expenses | |||
Direct Directors cost | 23,717,500.00 | 13,390,000.02 | |
Other directors cost | 1,246,347.00 | 9,694,187.07 | |
Total Personnel expenses | 256,840,416.00 | 275,424,946.49 | |
7 | Depreciation Charge | ||
Motor Vehicle | 25,974,350.00 | 24,656,434.77 | |
Office Equipments | 3,770,870.00 | 3,254,208.61 | |
Computer & Equipments | 3,223,350.00 | 3,183,846.78 | |
Furnitures & Fittings | 1,438,141.00 | 1,410,938.91 | |
Household assets | 1,791,756.00 | 1,907,123.77 | |
Plant & Mahinery | 6,881,338.00 | 4,926,496.20 | |
Land & Buildings | 2,568,036.00 | 1,887,802.74 |
Leasehold improvements | 1,472,819.00 | ||
47,120,660.00 | 41,226,851.78 | ||
8 | Amortisation charge | ||
Computer Software | 4,521,436.00 | 3,970,752.03 | |
Other Intangible Assets | 4,983,909.00 | 3,966,451.07 | |
9,505,345.00 | 7,937,203.10 | ||
9 | Other operating expenses | ||
Advertising and marketing | 3,939,780.00 | 2,792,200.55 | |
Administrative | 80,668,592.00 | 50,030,101.73 | |
Professional fees | 3,845,737.00 | 1,979,000.00 | |
Other expenses | 216,010,323.00 | 153,123,449.08 | |
304,464,432.00 | 207,924,751.36 | ||
10 | Cash and balances with central bank | ||
Cash on hand | 53,009,773.00 | 48,809,837.89 | |
Deposits with the Central Bank of Nigeria | 181,722,318.00 | 106,855,533.14 | |
234,732,091.00 | 155,665,371.03 | ||
11 | Due from banks | ||
Placements with banks and discount houses | 2,305,000,000.00 | 501,626,559.34 | |
Balances with banks within Nigeria | 2,495,161,748.00 | 680,304,902.49 | |
Disc Hou/Bank Plcmnts - Interest Receivable | 72,762,837.00 | 24,924,119.74 | |
4,872,924,585.00 | 1,206,855,581.57 | ||
Less: Allowance for impairment losses | -138,433,521.00 | -3,900.33 | |
4,734,491,064.00 | 1,206,851,681.24 | ||
12 | Other Cash Equivalent | ||
Investment in treasury bill | 500,000,000.00 | ||
13 | Loans & Advances | ||
By Product Type | |||
Loans & Advances - Mortgage | 4,019,903,918 | 3,611,327,044.34 | |
Loans & Advances - Overdrafts | 217,842,136 | 218,011,212.44 | |
Loans & Advances - Term Loans | 8,544,588,341 | 7,297,422,834.63 | |
Loans & Advances- Interest Receivable | 241,119,075 | 203,276,984.73 | |
Less: Allowance for impairment losses | -163,671,140 | -67,750,815.74 | |
12,859,782,330 | 11,262,287,260.40 | ||
14 | Investment Security | ||
Equities | 1,043,234.00 | 3,764,134.10 | |
Unquoted investments | |||
Debt securities | 97,777,773.00 | 93,155,551.00 | |
Total investment Security | 98,821,007.00 | 96,919,685.10 | |
15 | Other assets |
Prepayments | 543,534,330.00 | 249,580,563.57 | |
stationery stocks | -238,248.00 | 654,047.00 | |
Other stocks | 2,220,541.00 | 3,611,247.27 | |
Account receivables | 470,674,811.00 | 532,564,793.14 | |
Other debits balances | -5,889,492.00 | 49,717,443.36 | |
1,010,301,942.00 | 836,128,094.34 | ||
16 | Total Property and Equipment | ||
Cost | 763,115,640 | 685,911,080.37 | |
Accumulated Depreciation | -418,504,781 | -326,398,056.52 | |
344,610,859.00 | 359,513,023.85 | ||
17 | Total Intangibles | ||
Cost | 220,899,412.00 | 162,633,162 | |
Accumulated Depreciation | -130,058,369.00 | -112,276,000 | |
90,841,043.00 | 50,357,162.52 | ||
18 | Due to customers | ||
Analysis by type of account: | |||
Demand | 4,307,278,375.00 | 3,203,173,724.90 | |
Savings | 1,156,287,393.00 | 710,197,943.71 | |
Time deposits | 5,503,232,350.00 | 2,389,712,715.15 | |
10,966,798,118.00 | 6,303,084,383.76 | ||
19 | Debt issued and other borrowed funds | ||
Other Long Term Loans FMBN | 3,123,929,446.00 | 2,744,303,292.83 | |
3,123,929,446.00 | 2,744,303,292.83 | ||
20 | Other liabilities | ||
Interest payable | 130,795,764.08 | 44,728,230.37 | |
UID and Advance payments | 203,377,632.42 | 85,502,013.42 | |
Accounts payable | 692,361.79 | 460,442.09 | |
Provision and accrual | 7,792,500.00 | ||
Sundry Creditors | 703,254,128.02 | 705,633,191.71 | |
Other Payables | 72,036,709.35 | 35,858,798.89 | |
Current Year Profit/ loss to date | 423,648,237.03 | 364,767,569.42 | |
1,541,597,332.69 | 1,236,950,245.90 | ||
Issued capital and reserves | |||
5,000,000,000 ordinary shares of 50K each | 2,500,000,000.00 | 2,500,000,000.00 | |
21 | Ordinary shares | ||
Issued and fully paid: | |||
5000,000,000 ordinary shares of 50 kobo each | 2,500,000,000.00 | 2,500,000,000.00 |
The financial statements and accompanying notes have been drawn up in compliance with IAS 34
22. OTHER DISCLOSURES
- The same accounting policies and methods of computation are followed in the interim financial statements as were used in the last audited financial statements of the bank
- The Bank prepares interim financial statements for publication and submission to Securities and Exchange Commission (SEC) and the Nigerian Stock Exchange (NSE) on a quarterly basis.
- There are no events after the reporting date which could have had a material effect on the interim statements as at 30 June 2024.
23. FREE FLOAT | ||||
NAME: | LIVINGTRUST MORTGAGE BANK PLC | |||
BOARD LISTED | GROWTH BOARD | |||
YEAR END | DECEMBER | |||
REPORTING PERIOD | QUARTER 2 ENDED JUNE 30, 2024 | |||
SHARE PRICE AT END OF REPORTING PERIOD | N3.24 (2023: N2.75) | |||
Jun-24 | Jun-23 | |||
Unit | Percentage | unit | Percentage | |
Description | ||||
Issued Share Capital | 5,000,000,000 | 100 | 5,000,000,000 | 100 |
Substantial Shareholdings (5% and above) | ||||
Cititrust Holdings Plc | 2,041,087,747 | 40.82% | 2,069,514,418 | 41.39% |
Osun State Government | 901,466,695 | 18.03% | 901,466,695 | 18.03% |
Osun State Local Government Areas | 1,090,133,708 | 21.80% | 1,090,133,708 | 21.80% |
Adekunle Adewole | 369,506,532 | 7.39% | 369,358,053 | 7.39% |
Total Substantial Holdings | 4,402,194,682 | 88.04% | 4,430,472,874 | 88.61% |
Directors Shareholdings | ||||
Mr. Yemi Adefisan (Indirect) | 2,041,087,747 | 40.82% | 2,069,514,418 | 41.39% |
Dr. Wale Bolorunduro (Indirect) | 901,466,695 | 18.03% | 901,466,695 | 18.03% |
Mr. Sola Ogungbile (Indirect) | 1,090,133,708 | 21.80% | 1,090,133,708 | 21.80% |
Dr. Olumide Adedeji (direct) | 24,695,500 | 0.49% | 24,695,500 | 0.49% |
Mrs. Olaitan Aworonke (direct) | 24,858,015 | 0.49% | 24,794,222 | 0.49% |
Mr. Olufemi Adesina (direct) | 4,488,850 | 0.09% | 4,488,850 | 0.09% |
Mr. Yemi Adefisan (direct) | 2,230,000 | 0.04% | 2,230,000 | 0.04% |
Prof. Charles Ukeje (direct) | 72,993 | 0.001% | - | - |
Total Directors Holding | 4,089,033,508 | 81.78% | 4,117,323,393 | 82.34% |
Free Float in Units and Percentage | 541,459,960 | 10.83% | 513,318,554 | 10.27% |
Free Float in Value | N1,754,330,270.40 | N1,411,626,023 | ||
LTMB Plc with a free float percentage of 10.83% as at 30 June 2024 is not compliant with The Exchange's free float
requirements for companies listed on the Growth Board.
LTMB Plc with a free float value of N1,754,330,270.40 as at 30 June 2024 is compliant with the Exchange's free float requirements for companies listed on the Growth Board.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Livingtrust Mortgage Bank plc published this content on 17 July 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 17 July 2024 13:11:57 UTC.