The latest Investing Matters Podcast episode featuring financial educator and author Jared Dillian has been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHelical Bar Regulatory News (HLCL)

Share Price Information for Helical Bar (HLCL)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 225.00
Bid: 220.50
Ask: 226.00
Change: 4.50 (2.04%)
Spread: 5.50 (2.494%)
Open: 225.00
High: 225.50
Low: 225.00
Prev. Close: 220.50
HLCL Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

28 Nov 2013 07:00

RNS Number : 1310U
Helical Bar PLC
28 November 2013
 



 

H E L I C A L B A R P L C

("Helical"/"Company"/"Group")

28 November 2013

Half Year Results

For the Six Months to 30 September 2013

 

HELICAL DELIVERS RECORD PROFITS

 

Financial highlights:

 

Excellent financial performance and strong shareholder returns

· Record profit before tax of £68.9m (2012: £5.2m).

- Total Property Return of £88.5m (2012: £17.4m).

- Group's share of net rental income up 16% to £14.1m (2012: £12.2m).

- Development profits of £63.5m (2012: £4.7m), including our share in joint ventures.

- Net gain on sale and revaluation of investment properties of £10.9m (2012: £0.5m), including our share in joint ventures.

· Adjusted diluted EPRA earnings per share of 40.5p (2012: 5.2p).

· Diluted EPRA net asset value per share up 6.8% to 282p (31 March 2013: 264p).

· Total Shareholder Return of 27% in the six months to 30 September 2013.

· Interim dividend payable of 2.00p per share (2012: 1.85p), up 8%.

 

Improved capital returns

· Investment portfolio valuations on a like-for-like basis increased by 3.5% (2.3% including sales and purchases) during the period.

· Group's share of property portfolio £684m (31 March 2013: £626m), growing to £770m including purchases contracted but not completed at 30 September 2013.

 

Strong financial position

· Ratio of net borrowings to value of property portfolio of 40% (31 March 2013: 46%), increasing to 47% on completion of purchases contracted at 30 September 2013.

· Average maturity of the Group's share of debt of 3.6 years (31 March 2013: 2.6 years) at an average cost of 4.5% (31 March: 3.9%).

· The Group's share of cash and undrawn bank facilities of over £196m, of which £86m is committed to contracted purchases.

 

Operational highlights:

 

Development portfolio delivering super profits and well positioned for future growth

· Exceptional development profits totalling £62m received at 200 Aldersgate, London EC1 and Brickfields, White City, London W12.

· 113,000 sq ft foodstore led scheme at Leisure Plaza, Milton Keynes pre-let to Morrisons and pre-sold to Aviva.

· Resolution to grant planning obtained at:

- 207-211 Old Street, London EC1, a 396,000 sq ft refurbishment.

- King Street, Hammersmith, London W6, a town centre regeneration scheme in joint venture with Grainger.

- Cortonwood, South Yorkshire, for a 98,000 sq ft extension to an existing retail scheme.

· 1 Mitre Square, London EC3 acquired and demolition of existing buildings completed, ready for development to start on securing a pre-letting or obtaining a financial partner.

 

Growing investment portfolio

· £69m of new purchases (New Loom House, London E1; Maple House, London EC1; Huddersfield Retail Park) with a further £86m completing post half year (Quartz portfolio; Enterprise House, London W2; Artillery Lane, London E1).

· Contracts exchanged on the forward purchase of Clifton Street, London EC2 post half year. Completion due in summer 2015 for £21m.

· Capital recycling through £13.1m of sales (Asda, Clydebank and Iceland, Corby).

 

Asset management enhancing returns

· Like-for-like rents up £494,000. Increase driven by new lettings of £881,000 and rental increases of £60,000 offset by losses at lease end or expiry of £447,000.

· 41 new leases signed in the period with 71.6% of tenants retained at lease end or expiry (excluding Landlord breaks exercised for redevelopment).

· Including purchases post half year, Helical's share of gross rent from the investment portfolio has increased to £39.8m (FY 2013: £28.7m).

 

Commenting on the results, Michael Slade, Chief Executive said:

 

 "We have had an outstanding first half of the year and we look forward to announcing further improvements in our full year results to 31 March 2014. We are long both in central London offices and in high yielding secondary regional assets, the former to provide capital growth and the other to generate income and cash flow. This has been our aim and strategy for the last three years and I firmly believe we are reaping the rewards as London continues to grow and investors move up the risk curve and into the regions."

 

 

 

 

 

For further information, please contact:

 

Helical Bar plc 020 7629 0113

Michael Slade (Chief Executive)

Tim Murphy (Finance Director)

 

Address: 11-15 Farm Street, London W1J 5RS

Fax: 020 7408 1666

Website: www.helical.co.uk

 

FTI Consulting 020 7831 3113

Stephanie Highett/Dido Laurimore/Nina Legge

 

 

FINANCIAL HIGHLIGHTS

 

 

 

Notes

Half Year To

30 September 2013

Half Year To

30 September 2012

Year To

31 March

2013

 

See-through Income Statement

 

1

 

£m

 

£m

 

£m

Net rental income

14.1

12.2

24.5

Development property profits

63.5

4.7

7.0

Gain on revaluation of investment properties

10.9

0.7

6.8

Loss on sale of investment properties

-

(0.2)

(2.4)

Total property return

88.5

17.4

35.9

Profit before tax

68.9

5.2

5.0

EPRA earnings

40.9

5.2

2.8

 

Earnings Per Share and Dividends

 

2

 

pence

 

pence

 

pence

Basic earnings per share

47.4

3.5

5.0

Diluted earnings per share

46.4

3.5

5.0

Adjusted diluted EPRA earnings per share

3

40.5

5.2

8.2

EPRA earnings per share

34.2

4.4

2.4

Dividends per share paid in period

3.70

3.40

5.25

 

Pro-forma8

At

30 September

2013

 

 

At

30 September

2013

 

 

At

30 September

2012

 

 

At

31 March

2013

 

See-through Balance Sheet

 

4

 

£m

 

£m

£m

 

£m

See-through property portfolio

770.1

684.1

581.6

626.4

See-through net borrowings

360.1

274.1

266.2

286.3

Net assets

305.5

305.5

254.1

253.8

Net assets per share, gearing and loan to value

Diluted EPRA net asset value per share

5

282p

282p

252p

264p

See-through loan to value

6

47%

40%

46%

46%

See-through net gearing

7

118%

90%

105%

113%

 

Notes

 

1. Includes Group's share of income and gains of its subsidiaries and joint ventures. See note 24.

 

2. Calculated in accordance with IAS 33 and guidance issued by the European Public Real Estate Association ("EPRA").

 

3. Diluted EPRA earnings per share adjusted for performance related awards.

 

4. Includes Group's share of assets and liabilities of its subsidiaries and joint ventures. See note 24.

 

5. Calculated in accordance with guidance issued by EPRA.

 

6. See-through loan to value is the ratio of see-through net borrowings to see-through property portfolio. See note 25.

 

7. See-through net gearing is the ratio of see-through net borrowings to net assets. See note 25.

 

8. Includes £86m of purchases since 30 September 2013.

 

 

CHIEF EXECUTIVE'S STATEMENT

 

 

The first half of the financial year has been dominated by the culmination and outstanding success of the projects at White City, London W12 and 200 Aldersgate, London EC1, both of which exemplify the 'Helical model' of applying limited equity to create substantial performance. These projects have resulted in a net cash receipt by the Group of £65m, an extraordinary return on a £1.5m total investment.

 

In our joint venture with Aviva, who acquired the 10 acres south of the A40 at White City, we worked with the Local Authority and other landowners, creating a vision for the Mayor's Opportunity Area initiative which ultimately resulted in a resolution to grant planning permission for a 1.5m sq ft mixed use development on the site. This site was sold to Imperial College in September 2013, crystallising a substantial profit payment. It was a complicated and long term project which required skill and perseverance to deliver the vision and thereby generate a good return for shareholders.

 

The second significant transaction involved Helical working with Deutsche Pfandbriefbank to lead the refurbishment and letting of 200 Aldersgate, comprising 365,000 sq ft of offices and retail. In the summer we completed the final letting which enabled the building to be sold which then triggered a substantial profit share payment for the Group as a result of the successful execution of the business plan.

 

The investment team has invested the proceeds of our recent £80m retail bond in income producing London offices at Paddington and Whitechapel but also in regional offices and secondary retail; £69m in the first half and £86m post the half year end. The aim is to pursue more investments in London and additional high yielding investments outside London. These should produce growth and further improve cash flow to support the Group in its strategy of carrying out office and mixed use developments in central London.

 

Helical now turns its attention to the current development portfolio. In joint venture with Grainger, Helical recently received a resolution to grant planning consent for a mixed use development scheme adjoining Hammersmith Town Hall, comprising replacement offices for the council, 196 apartments, a cinema, retail, restaurant and café space. Furthermore, work has now started on site for the 220,000 sq ft development of the new Scottish Power headquarters building in Glasgow, pre-sold to M&G Real Estate.

 

Helical will also remain focused on opportunities within the City of London and the 'Tech Belt'. This portfolio comprises a 450,000 sq ft mixed use development at Barts Square London EC1 in partnership with Baupost; a 396,000 sq ft office refurbishment at 207-211 Old Street, London EC1, in partnership with Crosstree Real Estate Partners; the new development of 273,000 sq ft at Mitre Square, London EC3 and the refurbishment and extension at Maple House, City Road, London EC1 (61,000 sq ft). In addition, we have agreed to forward purchase a 43,000 sq ft office development in Clifton Street, London EC2, when it is completed in 2015.

 

Our retirement village portfolio is also proceeding apace, assisted by the recent growth in house prices, and I am pleased with the progress made by Helical Retail in planning negotiations for a number of foodstores around the Midlands and Southern England during the period.

 

We have had an outstanding first half of the year and we look forward to announcing further improvements in our full year results to 31 March 2014. We are long both in central London offices and in high yielding secondary regional assets, the former to provide capital growth and the other to generate income and cash flow. This has been our aim and strategy for the last three years and I firmly believe we are reaping the rewards as London continues to grow and investors move up the risk curve and into the regions.

 

It remains for me to thank all the members of the team for their outstanding efforts and also to express my thanks to the members of our Board, our bankers, the many professionals who have advised us so well and to you our shareholders.

 

 

 

Michael Slade

Chief Executive

28th November 2013

 

 

Financial Review

 

Review of the Half Year

 

The half year to 30 September 2013 produced record pre-tax profits for Helical of £68.9m (2012: £5.2m).

 

See-through net rents from the Group's share of the property portfolio increased by 16% from £12.2m to £14.1m, comprising £11.1m (2012: £9.8m) from wholly owned assets and £3.0m (2012: £2.4m) from assets held in joint venture.

 

The sales of 200 Aldersgate Street, London EC1 and Brickfields, White City, London W12, generated net cash receipts for the Group of £64.8m. Of the £62.0m net profit arising from these two transactions, £1.0m had been recognised in the year to 31 March 2013 with the balance of £61.0m reflected in the Income Statement for the half year. Our retail scheme at Leisure Plaza, Milton Keynes contributed a further £2.5m and, with continued development profits from the retirement village scheme at Bramshott Place, Liphook offset by the running costs of our Polish development operations, the Group's share of net development profits increased from £4.7m to £63.5m.

 

The investment portfolio, including assets held in joint venture, rose 3.5% on a like-for-like basis (2012: 0.2%) and 2.3% after sales and purchases (2012: 0.1%), reflected as a gain on revaluation of £10.9m (2012: £0.7m).

Administration costs, before performance related awards, remained at £4.1m (2012: £4.1m). The results of the Group for the half year have increased expectations that awards issued by the long term performance share plan will vest in the next few years and that cash and deferred shares payable in accordance with the Group's bonus schemes will vest. Accordingly, based on these results, a total charge of £6.6m plus national insurance has been made in these accounts to provide for the future vesting of these awards.

 

See-through net finance costs, excluding the interest payable on the retail bond, reduced from £5.7m to £5.4m reflecting a reduction in bank borrowings as the net proceeds from the bond were initially deployed to repay bank debt. With interest accrued on the retail bond payable half yearly in December and June, the see-through net finance costs increased to £6.7m (2012: £5.7m).

 

The increase in medium and long term interest rates since the year end contributed to a £4.9m gain (2012: loss of £0.7m) on the fair value of the Group's derivative financial investments. Exchange rate movements on the Group's share of the assets and liabilities relating to its Polish developments generated a loss of £0.2m (2012: £0.7m). The held for sale investment of £4.8m accounted for in the Group's investment in joint ventures has been written down to nil to reflect current market conditions.

 

The net result for the half year was a pre-tax profit of £68.9m compared to a profit of £5.2m in the corresponding period last year. This profit resulted in an adjusted diluted EPRA earnings per share of 40.5p (2012: 5.2p). The Directors have declared an interim dividend of 2.00p (2012: 1.85p) an increase of 8.1%. This dividend will be paid on 27 December 2013 to shareholders on the register on 6 December 2013.

 

EPRA earnings of £40.9m added 34.2p to the EPRA net assets per share which, when added to the gain on sale and revaluation of the investment portfolio and the fair value movement on derivative financial instruments, less the reduction in the surplus on the Directors' valuation of trading and development stock, increased diluted EPRA net assets per share to 286p. However, the dividend paid in the half year of 3.70p reduced this to 282p, a 6.8% increase on 31 March 2013 (264p) and an 11.9% increase on 30 September 2012 (252p).

 

 

Debt and Bank Facilities

 

Since 31 March 2013, Helical has raised £80m through the issue of a retail bond with a 6.0% coupon repayable in 2020, consolidated three existing loan facilities totalling £49m into a new £75m revolving credit facility providing £26.0m of additional borrowing capacity and arranged a £25.0m facility to build out our retirement village at Great Alne, Warwickshire.

 

The Group has used the net proceeds of the retail bond plus the net development receipts from 200 Aldersgate and Brickfields to repay c. £40m of bank debt in revolving credit facilities, which may be re-drawn in the future, and to fund the purchases of Huddersfield Retail Park and new London investment assets at New Loom House, E1 and Maple House, EC1 and, subsequent to the half year, Enterprise House, Paddington, W2, Artillery Lane, E1 and the Quartz portfolio, ten properties located throughout the country.

 

At 30 September 2013, the Group had £229m of investment facilities of which £164m was drawn down, leaving £65m available to fund future acquisitions. The Group's development facilities, principally for its retirement village programme, totalled £85m of which £56m was drawn down. In addition, the Group had unutilised short term facilities of £10m. The retail bond was fully drawn down at £80.0m. In the Group's joint ventures, Helical's share of investment and development facilities of £72m were fully drawn down.

 

Cash balances within the Helical Group at 31 March 2013 were £63m with its share of cash in its joint ventures of £30m.

 

At 30 September 2013 the Group had see-through net borrowings of £274.1m (31 March 2013: £286.3m) and gross property values of £684.1m (31 March 2013: £626.4m). These net borrowings and property values include the Group's share of the properties and borrowings held in joint ventures. The ratio of net borrowings to the value of the property portfolio (including the surplus on Directors' valuation of stock) i.e. loan to value ratio, was 40% (31 March 2013: 46%). Net debt to equity gearing at 30 September 2013 was 90% (31 March 2013: 113%). Since 30 September 2013, the Group has exchanged or completed contracts to purchase a further £86m of investment properties. If these acquisitions had completed before 30 September 2013, the loan to value ratio at that date would have been 47% with gearing of 118%.

 

At 30 September 2013, the average maturity of the Group's investment facilities was 3.1 years (31 March 2013: 3.6 years) on which an average rate of interest of 3.9% was payable. The Group's development facilities had an average maturity of 2.5 years (31 March 2013: 1.9 years) on which an average rate of interest of 3.9% was payable. The Group's debt facilities, including the retail bond but excluding its share of debt in joint ventures, had an average maturity of 4.0 years on which an average rate of interest of 4.6% was payable. In the Group's joint ventures, the investment and development facilities had an average maturity of 1.8 years (31 March 2013: 2.4 years) on which an average rate of interest of 4.3% was payable (31 March 2013: 4.2%). Overall, the Group's debt facilities, including the retail bond and in joint ventures, had an average maturity of 3.6 years (31 March 2013: 2.6 years) on which interest was payable at an average rate of 4.5% (31 March 2013: 3.9%).

 

The Group is protected from future interest rate rises through a combination of interest rate swaps and caps, as well as the £80m fixed rate 6% retail bond. At 30 September, the Group had £174m of interest rate swaps (including in joint ventures) at an average of 4.44% (31 March 2013: £163m at 4.47%) and £152m of interest rate caps at an average of 4.13% (31 March 2013: £102m at 4.19%).

 

 

 

Tim Murphy

Finance Director

28th November 2013

 

 

HELICAL AT A GLANCE

 

Pro-forma figures include those acquisitions completing after 30 September where the contracts are unconditional including Enterprise House, Paddington, Artillery Lane, E1 and the Quartz Portfolio.

 

 

 

Total Portfolio

(Helical share of book value)

March

2012

March

2013

September

2013

Pro-forma

Investment

£374m

£407m

£484m

£576m

Trading and Development

£144m

£169m

£174m

£174m

Total Portfolio

£518m

£576m

£658m

£750m

 

Investment Portfolio

(Helical share)

March

2012

March

2013

September 2013

Pro-forma

London Office

£113m

£146m

£210m

£253m

30.2%

35.9%

43.4%

43.9%

Retail

£228m

£228m

£240m

£258m

61.1%

56.0%

49.6%

44.9%

Industrial

£20m

£12m

£13m

£21m

5.3%

2.9%

2.7%

3.6%

Provincial Office

£8m

£15m

£15m

£38m

2.1%

3.7%

3.1%

6.6%

Other

£5m

£6m

£6m

£6m

1.3%

1.5%

1.2%

1.0%

Total

£374m

£407m

£484m

£576m

100.0%

100.0%

100.0%

100.0%

 

The investment portfolio currently comprises 77% of Helical's portfolio by book value (74% at 30 September 2013).

 

 

Development and Trading Portfolio

(Helical share of book value)

March

2012

March

2013

September 2013

Pro-forma

Office

£13m

£16m

£22m

£22m

9.0%

9.5%

12.6%

12.6%

Retail

£14m

£22m

£23m

£23m

9.7%

13.0%

13.2%

13.2%

Industrial

£6m

£1m

£1m

£1m

4.2%

0.6%

0.6%

0.6%

Mixed Use

£5m

£5m

£3m

£3m

3.5%

3.0%

1.7%

1.7%

Change of Use

£4m

£5m

£5m

£5m

2.8%

3.0%

2.9%

2.9%

Retirement Villages

£60m

£55m

£60m

£60m

41.6%

32.5%

34.5%

34.5%

Poland

£42m

£65m

£60m

£60m

29.2%

38.4%

34.5%

34.5%

Total

£144m

£169m

£174m

£174m

100%

100%

100%

100%

 

The development portfolio comprises 23% of Helical's portfolio by book value (26% at 30 September 2013).

 

 

Development and Trading Portfolio

(Helical share)

Book value

Fair valuation

Surplus

% of development portfolio

(fair value)

Office

£21.9m

£26.4m

£4.5m

13.2%

Retail

£23.5m

£25.4m

£1.9m

12.7%

Industrial

£1.4m

£1.4m

-

0.7%

Mixed Use

£2.8m

£2.8m

-

1.4%

Change of Use

£4.7m

£6.8m

£2.1m

3.4%

Retirement Villages

£59.6m

£76.3m

£16.7m

38.3%

Poland

£60.5m

£60.5m

-

30.3%

Total

£174.4m

£199.6m

£25.2m

100.0%

 

There is a £25.2m Director's surplus over book value in the development portfolio. This has significantly reduced from March 2013 (£49.9m) since the sales of Brickfields and 200 Aldersgate.

 

 

 

DEVELOPMENT PORTFOLIO OVERVIEW

 

 

Property

Milestone

Progress during the half year

200 Aldersgate, London EC1

Sale

Lettings completed and building sold

Brickfields, White City W12

Sale

Sold

Mitre Square, London EC3

Demolition

Demolition completed

 

 

Key Changes to Development Properties

 

Completed Developments

 

200 Aldersgate Street, London EC1

 

Helical was appointed asset and development manager by Deutsche Pfandbriefbank in May 2010. Our brief was to refurbish and let this office building which had been vacant since 2005 when the previous tenant, Clifford Chance, relocated to Canary Wharf. We re-clad part of the building and carried out major refurbishment works to the extensive common parts creating a "vertical village" comprising a variety of floor-plates to suit a range of different occupiers, as well as exceptional tenant facilities, including a concierge cycle store service, an on-site gym and a café and business lounge. Refurbishment works were completed and the building re-launched in January 2011.The building now comprises 348,000 sq ft of offices, 16,673 sq ft of retail and 39,601 sq ft of basement space. The refurbishment works were completed within budget in December 2010. Having let 96% of the space in the building, the asset was marketed in the late summer and has now been sold to Ashby Capital LLP.

 

Brickfields, White City, London W12

 

Following receipt of a resolution to grant planning consent for a 1.5m sq ft residential led mixed use scheme, the site was sold to neighbouring landowner Imperial College. Completion occurred on 2 September 2013 and we have received the profit payment due under our joint venture agreement with Aviva Investors.

 

 

Current Developments

 

Mitre Square, London EC3 

 

Mitre Square is a landmark City office scheme in the heart of the insurance sector in London. We have completed the purchase of 1 Mitre Square and we have extended our conditional purchase agreement with the City for the adjoining site. Demolition has now been completed to facilitate the construction of a new building comprising 273,000 sq ft NIA. It is anticipated that construction will commence once a financial partner has been signed up. The finished development will have a capital value of circa £250m.

 

Scottish Power Headquarters

 

Helical and local development partner, Dawn Developments Limited, were appointed as development managers by Scottish Power for the construction of their new headquarters at St Vincent Street, Glasgow, pre-sold by Scottish Power to M&G Real Estate. The completed building will comprise 220,000 sq ft of prime office space in the heart of the city's commercial district. Planning permission has been granted and a formal start on site was made in October 2013. As part of the deal Helical is purchasing, for c. £5.8m, three existing Scottish Power sites in Glasgow which are surplus to their requirements.

 

Park Handlowy Mlyn, Wroclaw

 

Wroclaw is a large city in West Poland, some 100km from the German border and 470km south of Warsaw. This 9,600 sq m (103,000 sq ft) out of town retail development was completed in December 2008 and is fully let to a number of domestic and international retailers. During the period, leases to Komfort, Kakadu, Deichmann and Media Expert were extended for a further five years and Sports Direct agreed a 10 year lease.

 

Helical Retail

Parkgate, Shirley

 

We have made good progress at Parkgate, Shirley, where the 80,000 sq ft foodstore was pre-sold to Asda, and 78,000 sq ft of retail and leisure units will be completed and open for trading in April 2014. We have exchanged contracts on 40% of the retail space with tenants including Pizza Express, Prezzo, 99p Store and others. There is an additional 20% in solicitors' hands and active discussions on a further 30%.

 

Cortonwood Shopping Park

 

Planning consent was granted recently, after an appeal, for a 98,000 sq ft open A1 retail extension to the existing Cortonwood Retail Park. Construction is expected to commence in early 2015, and the park is expected to be open in time for Christmas 2015.

 

Retirement Villages

 

We have now started construction of our three retirement villages in Faygate near Horsham, Exeter and Great Alne, near Stratford upon Avon. Sales are progressing well, at prices higher than those used in our appraisals prior to commencing on site.

 

Bramshott Place, Liphook, Hampshire

 

Construction of this 151 unit village completed in December 2012. We have completed or exchanged on the sale of 130 units (compared to 115 at the year end) and have a further eight under offer.

 

Durrants Village, Faygate, Horsham, West Sussex

 

We started the first phase (43 units) of this 171 unit village in May 2012. We have exchanged the sale of two units with a further 16 reserved plus 19 'up-field' reservations in future phases. The first completions are expected in January 2014.

 

Millbrook Village, Exeter

 

We have started on site at this 164 unit village since the half year end and have also launched the marketing, with 15 units reserved in the first phase.

 

Maudslay Park, Great Alne, Warwickshire

 

We have recently started the construction of the show homes and marketing suite and marketing, and the full construction programme will start in the New Year for this 132 unit scheme.

 

Joint Ventures

 

 

 

Property

Milestone

Progress during the half year

Barts Square, London EC1

Pre-development

 

Pre-development issues being cleared prior to start on site in January 2015

Europa Centralna, Gliwice

Lettings

Now 85% let

Hammersmith Town Hall, W6

Planning consent

Planning consent granted November 2013

 

 

Investment Properties

 

Barts Square, London EC1

 

In joint venture with The Baupost Group LLC (Baupost 66.7%, Helical 33.3%) we own the freehold interest in land and buildings at Bartholomew Close, Little Britain and Montague Street, a 3.2 acre site adjacent to the new Barts Hospital and just south of Smithfield Market. The current buildings comprise 420,000 sq ft let to the NHS at circa £3.5m per annum on a number of short term leases that expire between 2014 and 2016. In November 2012, a resolution to grant planning permission was obtained and planning consent has now been issued following signature of the S106 Agreement. The scheme will bring much needed regeneration to this area of the City and will retain some of the existing buildings and complement them with a sympathetic redevelopment of the site. It will comprise circa 225,000 sq ft NIA of office space in two buildings and 215 high quality residential apartments in 17 buildings with retail and restaurant space at ground floor level. Significant public realm improvements are planned, which will be incorporated into the wider Smithfield Area Strategy being worked up by the City. We estimate a total development value of circa £470m. Detailed design of phase one (97 residential units) is underway to enable a start on site as soon as vacant possession is granted in January 2015.

 

207-211 Old Street, London EC1

 

This 3.12 acre asset was acquired in November 2012 for £60.8m in joint venture with Crosstree Real Estate Partners LLP (Helical interest 33.3%). The site is in the heart of "Tech City", an area of London which is a hub for technology, media and telecommunications companies and is benefitting from substantial investment in infrastructure.

 

Since acquisition, plans have been developed to substantially increase the amount of space, refurbish existing areas and significantly upgrade the public realm. A resolution to grant planning consent was made by the Planning Committee of London Borough of Islington on 5 September 2013. The planning consent will be issued when the Section 106 Agreement is signed.

 

Construction work on the first phase, comprising 127,000 sq ft of refurbished office space at 211 Old Street and a new office building of 21,208 sq ft, as well as substantial onsite public realm improvements with ground floor restaurant and retails uses, is due to commence in January 2014. The construction will be financed with bank debt and terms have been agreed with a debt provider.

 

We continue to manage our ongoing tenant relationships in the remaining buildings to ensure a rental income surplus.

 

Clyde Shopping Centre, Clydebank

 

This asset, which comprises 627,000 sq ft of town centre shopping centre and a foodstore, was acquired in 2010 in joint venture with a private investor. The Group has a 60% interest in the centre and undertakes all of the asset management activities. Construction works have started on site to create a new unit for Pure Gym. Occupation is expected in March 2014 further enhancing the leisure offering in this centre. We have completed the refurbishment of the southern end of the scheme (Sylvania Way South) and the toilets and baby change facilities.

 

 

Development Properties

 

Europa Centralna, Poland

 

This retail park and shopping centre was built in a 50:50 joint venture with clients of Standard Life. The scheme is now over 85% let to Tesco, Castorama, H & M, Media Saturn, Sports Direct, Jula and others. Construction was completed in February 2013 and the scheme opened on 1 March 2013. The sale of 50% of the scheme in 2011 includes a provision that we will sell the remaining ownership stake two years after the date of completion of the development to our existing joint venture partners.

 

King Street, Hammersmith, London W6

 

Following the renegotiation of our development agreement with the London Borough of Hammersmith and Fulham, we have continued to work with our partners Grainger plc on the proposed regeneration of the west end of King Street, Hammersmith. A resolution to grant planning consent was obtained on 12 November 2013 for 196 new homes, 40,000 sq ft of new council offices, together with a three screen boutique cinema and restaurant/retail space. Discussions are underway on the S106 Agreement with a view to securing planning permission shortly.

 

Leisure Plaza, Milton Keynes

 

Leisure Plaza is a 50:50 joint venture with Abbeygate Developments. The site has consent for an 80,000 sq ft supermarket, 33,000 sq ft of Open A1 retail and the refurbishment of the existing ice rink. The supermarket has been pre-let to Morrisons on a long lease and pre-sold to Aviva Investors' Lime Property Fund for circa £40m, a headline yield of 4.25%. The joint venture has realised a profit of circa £1.6m on the sale of the land to the fund, and should make a further profit of circa £7m over the course of the development (the store is due to be completed in August 2014). We have recognised £2.5m of our share of this profit during the half year.

 

 

INVESTMENT PORTFOLIO OVERVIEW

 

 

Our £484m (£576m post half year) portfolio provides income to cover all operational and finance costs and dividends.

 

Within the portfolio there are properties which we intend to keep for the longer term, typically the larger properties which demonstrate continued rental growth and asset management potential. These include Shepherds Building, London, the Morgans Quarter in Cardiff and New Loom House, London, together with properties which have a specific medium term asset management plan and will be sold when we judge the time to be right.

 

We acquire a broad spread of properties which provide access to a variety of asset classes and tenants. We look to have a combination of higher yielding assets, for example our shopping centres, providing core income and assets which have significant repositioning opportunity, for example New Loom House.

 

The investment portfolio now comprises 74% of our assets (77% post half year) and has grown steadily since 2010. We intend to continue growing this portfolio whilst selectively selling some assets over time.

 

Acquisitions

 

We concluded £68.8m of acquisitions in the reporting period and have exchanged or completed on a further £86.2m of acquisitions since the period end. We have also exchanged contracts on the forward purchase of Clifton Street in Shoreditch, for £21m, for which payment is due on practical completion scheduled for summer 2015. These acquisitions provide a good blend of income, potential capital growth and an exposure to multiple markets.

 

The acquisitions inside London have been concluded at an average yield of 4.1% (5.1% excluding Maple House which is empty) and at a capital value psf of £386. Outside London, the yield is 7.9%, demonstrating our strategy of acquiring yield outside London and the potential for capital growth inside London.

 

New Loom House, London E1

 

We completed the acquisition of this multi-let office building in Whitechapel, on the eastern edge of the City, for £34.2m in July, an initial yield of 4.8%. The building is a multi-let, listed Victorian 'warehouse' style office providing 112,000 sq ft of office and storage space over five floors. There are 67 lettable units of 1,000- 5,500 sq ft each, which currently generate £1.785m of rent pa. Ten units (14,217 sq ft) are currently vacant although two of these are under offer (3,208 sq ft) and we have agreed terms to let a further 3,549 sq ft which is being vacated in January. We have let 6,869 sq ft since acquisition, all at rents in the low £20's psf in what is currently an unrefurbished building.

 

The average rent passing on the office space is circa £18.50 psf and we would expect this to increase close to £30 psf once we have carried out a refurbishment of the entrance and common parts and of individual units as and when they become vacant. This refurbishment will re-position the building so that it appeals to occupiers from the creative industries prevalent in the increasingly popular 'Tech Belt' that runs from Old Street through Shoreditch and down to Whitechapel, and will include a bar/café on the ground floor, potentially restaurants and other leisure uses such as a gym as well as showers and bike storage areas. We are working up the plans and costings for this with a view to carrying out the works in late 2014/early 2015.

 

These works, together with the changes to the surrounding area driven by significant local residential development (notably the Goodmans Fields development which is next door) and the delivery of Crossrail, give us confidence that there should be considerable rental growth in the building over time.

 

Huddersfield Retail Park

 

We completed the purchase in August of this multi-let, open A1 retail park for £17 million, a net initial yield of 7.2%. There are two terraces (96,977 sq ft in total) of three units each, fully let to retailers including Matalan, Dunelm, Aldi and B&M on long leases (the weighted average unexpired lease term is 12 years without breaks, 10 years including breaks). Five of the six units were let between 2009 and 2012 and so the rents are low (an average of circa £13 psf), offering opportunities for future rental growth (there are fixed increases in some leases) and the yield is high by historic standards. The 13% cash on cash return provides some balance to the lower yielding central London acquisitions.

 

Maple House, London EC1

 

Maple House is an existing office building fronting City Road, Epworth Street and Tabernacle Street with close proximity to Old Street roundabout. Helical acquired the building in June 2013 and is proposing an extensive refurbishment to reposition the building to provide modern, appealing space for the 'Tech Belt' occupier market. Approximately 10,000 sq ft of additional floor space is being added together with a new reception area within a landscape courtyard to the rear of the building. Completion is expected in Spring 2015.

 

 

Acquisitions since the period end include:-

 

Enterprise House, Paddington, London W2

We acquired this 45,000 sq ft office building with a 20 year sale and leaseback to Network Rail for £30.75m, representing a net initial yield of 5.65%. The property has since been valued at £35.75m and will show a 9.5% cash on cash return once we put debt in place. There is a minimum fixed uplift in 2018 to £45.00 psf (current £40.70 psf). We hope that at the next rent review, which will coincide with Crossrail opening, rents will be in excess of this level.

Quartz Portfolio

 

This mixed sector portfolio is to be acquired for £48.6m, a net initial yield of 8.2%. The portfolio has an average weighted unexpired lease term of 12 years to the earlier of break or expiry. Once funded, the portfolio will provide a cash on cash return in excess of 15%.

 

Properties within the portfolio include a Homebase in Cardiff let for 15 years, an office in Reading let to Thames Water for a further nine years, an office in Crawley let for a further nine years and an industrial unit in Cannock let to a food packaging company for a further 15 years as well as a number of smaller assets.

Completion is due in December 2013 and some assets may be sold prior to completion.

 

Artillery Lane, London E1

 

The purchase of this property, located very close to Liverpool Street, is due to complete in December 2013 off market for £6.8m. Average passing rents are £20.00 psf. We plan to comprehensively refurbish the property including the provision of new M&E and a new reception. We may look to create an additional floor on the top of the building and convert the ground floor and basement to A3 use.

 

Sales

 

We have concluded the sale of an Asda supermarket in Clydebank for 5.15% NIY (£12.1m) (Helical share 60%) and an Iceland supermarket in Corby for £1.0m.

 

Asset Management

 

During the half year, contracted income increased by £0.49m. There were 88 tenancies which underwent a lease event within the portfolio in the period.

We had limited exposure to administrations during the period with two Internacionale units being the only ones affected. Both continue to trade and pay full rent although we have now concluded a new letting on the Internacionale in Corby to Heron Frozen Foods at a rent of £60,000 (Internacionale £47,500) as a result of which we will be terminating their lease here.

 

Rent lost at break/expiry

-£0.45m

Net rent lost through administrations

£0.00m

Rent review

£0.06m

Lease renewals and new lettings

£0.88m

Total change

£0.49m

 

Leases which have been terminated by Helical for redevelopment and refurbishment purposes (Old Street) have been excluded.

The rental gains were equally split between the retail portfolio and London office portfolio, both contributing in excess of £0.2m of rental gains.

 

Investment Portfolio Statistics

 

The following refers to Helical's share of the investment portfolio prior to acquisitions after the half year.

 

% of investment portfolio

Valuation increase/

decrease (like-for-like)

Valuation increase/decrease (inc. sales and purchases

Initial yield

Reversionary yield

Average unexpired lease term

Vacancy rate (floor area)

ERV change since March 2013

Capital value psf

London office

43.4%

7.4%

4.3%

5.0%

7.4%

3.0

7.8%

1.4%

£260

Retail

49.6%

1.2%

0.8%

7.3%

7.9%

6.9

4.9%

(0.8%)

£132

Industrial

2.7%

3.0%

3.0%

9.2%

9.8%

2.6

13.2%

(0.8%)

£65

Provincial offices

3.1%

0.0%

0.0%

8.3%

8.5%

16.1

0.0%

0.0%

£209

Other

1.2%

0.0%

0.0%

-

-

-

0.0%

0.0%

-

Total

100.0%

3.5%

2.3%

6.6%

7.8%

5.7

6.1%

(0.1%)

£174

 

Note: Vacancy has increased from 5.7% in March 2013 to 6.0% in September 2013, largely due to the acquisition of properties with vacancy in London, notably New Loom House with 14.1% vacancy.

 

Asset Management Overview: Cash on Cash Returns

 

Our high yielding assets continue to deliver strong cash on cash returns:

 

Centre

Free Cash Post Interest

Cash on Cash

Basildon

£0.6m

19.1%

Clydebank

£3.3m

13.0%

Corby

£3.4m

15.8%

Newmarket

£0.83m

14.1%

Sutton in Ashfield

£0.92m

23.9%

 

Across the portfolio, rent collection was 99% within two weeks of the quarter day.

 

We have a strong rental income stream and a diverse tenant base. Prior to our post period acquisitions, our top 10 tenants accounted for 21.1% of our rent roll.

The rent roll from the investment portfolio has increased from £28.7 in March 2013 to £33.4m in September 2013 (Helical's share). This will increase by a further £6.4m once the post period acquisitions are complete.

 

 

Top tenants in the portfolio are:

 

Rank

Tenant

Tenant industry

Rent (Helical)

% Rent Roll

1

Endemol UK Ltd

Media

£1,523,203

4.56%

2

Barts and the London NHS Trust

Government

£1,208,254

3.62%

3

TK Maxx

Retail

£1,160,000

3.47%

4

Quotient Bioscience Ltd

Biotech

£664,792

1.99%

5

Argos

Retail

£454,125

1.36%

6

Fox International

Media

£445,053

1.33%

7

Wickes Building Supplies

Retail

£430,139

1.29%

8

Metropolis London Music

Media

£400,000

1.20%

9

Urban UK

Retail

£400,000

1.20%

10

Dunelm

Retail

£364,281

1.09%

Total

£7,049,847

21.11%

 

 

Lease expiries or tenant breaks

Year

2014

2015

2016

2017

2018

% of rent roll

10.9%

13.7%

11.6%

15.9%

7.1%

Average rent/lease

£32,200

£34,800

£63,700

£63,700

£36,400

 

Key Changes to Investment Properties

 

 

Corby Town Centre

 

Lettings continue at the centre. We have recently submitted plans for an extension to the scheme which will include a new eight screen cinema, four restaurants, a gym, new car parking and extensive landscaping. Net income has increased by £104,000 during the six months.

 

The Morgan Quarter, Cardiff

 

We are close to agreeing the outstanding rent reviews on The Hayes with Molton Brown and White Stuff at figures consistent with the Jack Wills letting and previous rent reviews. These will show an increase of circa £80,000pa in aggregate and rental growth of 34% between 2008 and 2013. Two lettings on the recently pedestrianised St Mary's Street have set encouraging new rental levels, circa 33% above previous levels, and letting activity continues in the two listed Arcades. We are also progressing the Creative Quarter, a project to bring approximately 18,000 sq ft of redundant upper parts back into office use. We have already agreed terms to let phase one of this at rents above appraisal levels (circa £17.50 psf).

 

Broadway House, London W6

 

The office is now fully let having concluded a recent letting to Drugdev at £33.50 psf. We have received planning permission to create an extra 3,500 sq ft office floor on top of the building which we will implement in Q4 2014.

 

Shepherds Building, London W14

 

The circa £1.5m refurbishment of the reception, bar/café and common parts will complete in January 2014, following which we hope to achieve rents in the mid-£30's compared to the current average rent in the building of circa £24 psf. At present, there are only two small units vacant (1,067 sq ft) out of a total of 151,000 sq ft.

 

 

Independent review report to the members of Helical Bar plc

 

 

Introduction

We have reviewed the condensed set of unaudited financial statements in the Half Year Statement of Helical Bar plc for the six months to 30 September 2013 which comprises the consolidated income statement, the consolidated statement of comprehensive income, the consolidated balance sheet, the consolidated cash flow statement, the consolidated statement of changes in equity, and the related notes. We have read the other information contained in the Half Year Statement: Financial Highlights, Chief Executive's Statement, Financial Review, 'Helical at a Glance', Development Portfolio Overview and Investment Portfolio Overview, and have considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

This report is made solely to the Company's members, as a body, in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information performed by the Independent Auditor of the Entity'. Our review work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members as a body, for our review work, for this report, or for the conclusion we have formed.

 

Directors' responsibilities

The Half Year Statement is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the Half Year Statement in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

 

As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The condensed set of financial statements included in this Half Year Statement has been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union.

 

Our responsibility

Our responsibility is to express a conclusion on the condensed set of financial statements in the Half Year Statement based on our review.

 

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity'. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the Half Year Statement for the six months to 30 September 2013 is not prepared, in all material respects, in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Services Authority.

 

 

 

 

Grant Thornton UK LLP

Chartered Accountants

London

28th November 2013

   

Unaudited Consolidated Income Statement

For the Half Year to 30 September 2013

 

 

 

 

Notes

Half Year To 30 September

2013

£000

Half Year To

30 September

2012

£000

Year To

31 March

2013

£000

Revenue

3

87,874

44,225

65,439

Net rental income

4

11,075

9,794

19,578

Development property profit

 

60,940

4,739

6,956

Trading property loss

 

-

(6)

(1)

Share of results of joint ventures

12

6,063

1,219

3,854

Other operating income/(expense)

 

105

2

(547)

Gross profit before gain on sale and revaluation of 

investment properties

 

78,183

15,748

29,840

Net gain on sale and revaluation of investment properties

5

3,921

557

1,335

Impairment of available-for-sale investments

 

(771)

-

-

Gross profit

 

81,333

16,305

31,175

Administrative expenses

6

(11,613)

(4,957)

(14,920)

Operating profit

 

69,720

11,348

16,255

Finance costs

7

(6,445)

(5,042)

(9,577)

Finance income

 

869

258

887

Change in fair value of derivative financial instruments

 

4,905

(659)

(2,573)

Foreign exchange (loss)/gain

 

(199)

(662)

17

Profit before tax

 

68,850

5,243

5,009

Tax on profit on ordinary activities

8

(13,405)

(1,169)

815

Profit after tax

 

55,445

4,074

5,824

- attributable to non-controlling interests

 

16

(7)

(43)

- attributable to equity shareholders

 

55,429

4,081

5,867

Profit for the period

 

55,445

4,074

5,824

 

Earnings per 1p share

10

 

Basic

 

47.4p

3.5p

5.0p

Diluted

 

46.4p

3.5p

5.0p

 

 

Unaudited ConsolidatedStatement of Comprehensive Income

For the Half Year to 30 September 2013

Half Year To

30 September

2013

£000

Half Year To

30 September

2012

£000

 Year To

31 March

2013

£000

Profit for the period

55,445

4,074

5,824

Impairment of available-for-sale investments

(928)

(432)

(1,304)

Exchange difference on retranslation of net investments in foreign operations

8

(34)

(212)

Total comprehensive income for the period

54,525

3,608

4,308

- attributable to equity shareholders

54,509

3,615

4,351

- attributable to non-controlling interests

16

(7)

(43)

54,525

3,608

4,308

 

All items reconciling profit to total comprehensive income are not recyclable through the Income Statement.

 

Unaudited consolidated Balance Sheet

 

At 30 September 2013

 

 

 

 

Notes

At

30 September

2013

£000

At

30 September

2012

£000

At

31 March

2013

£000

Non-current assets

Investment properties

11

389,326

326,601

312,026

Owner occupied property, plant and equipment

1,112

1,138

1,153

Investment in joint ventures

12

53,800

41,344

49,890

Derivative financial instruments

19

1,428

260

146

Trade and other receivables

15

6,491

6,141

6,325

Deferred tax asset

8

6,734

8,010

10,381

458,891

383,494

379,921

Current assets

Land, developments and trading properties

13

101,072

86,810

92,874

Available-for-sale investments

14

4,290

6,766

5,997

Trade and other receivables

15

42,130

24,256

38,017

Cash and cash equivalents

16

63,239

38,893

36,863

 

210,731

156,725

173,751

Total assets

669,622

540,219

553,672

 

Current liabilities

Trade and other payables

17

(57,183)

(29,477)

(34,929)

Corporation tax payable

(9,333)

(21)

(70)

Borrowings

18

(15,958)

(81,088)

(39,295)

 

(82,474)

(110,586)

(74,294)

Non-current liabilities

Borrowings

18

(280,070)

(172,137)

(220,446)

Derivative financial instruments

19

(1,541)

(3,365)

(5,164)

 

(281,611)

(175,502)

(225,610)

Total liabilities

(364,085)

(286,088)

(299,904)

Net assets

305,537

254,131

253,768

 

Equity

Called-up share capital

20

1,447

1,447

1,447

Share premium account

98,678

98,678

98,678

Revaluation reserve

14,500

2,608

10,593

Capital redemption reserve

7,478

7,478

7,478

Other reserves

291

291

291

Retained earnings

183,057

143,523

135,211

Equity attributable to equity holders of the parent

305,451

254,025

253,698

Non-controlling interests

86

106

70

Total equity

305,537

254,131

253,768

 

 

 

Unaudited Consolidated Cash Flow Statement

For the Half Year to 30 September 2013

Half Year To

30 September 2013

£000

Half Year To

30 September 2012

£000

Year To

31 March 2013

£000

Cash flows from operating activities

Profit before tax

68,850

5,243

5,009

Depreciation

352

140

340

Revaluation gain on investment properties

(3,907)

(739)

(3,723)

Loss on sales of investment properties

(14)

182

2,388

Net financing costs

5,576

4,822

8,690

Change in value of derivative financial instruments

(4,905)

659

2,573

Share based payment charge

1,567

766

1,864

Share of results of joint ventures

(6,063)

(1,219)

(3,854)

Impairment of available-for-sale investment

771

-

-

Foreign exchange movement

79

496

(211)

Other non-cash items

(10)

-

-

Cash inflows from operations before changes in working capital

62,296

10,350

13,076

Change in trade and other receivables

(4,279)

(7,772)

(21,470)

Change in land, developments and trading properties

(7,161)

13,700

9,520

Change in trade and other payables

20,683

5,374

10,637

Cash inflows generated from operations

71,539

21,652

11,763

Finance costs

(7,811)

(7,133)

(13,104)

Finance income

869

320

887

Tax (paid)/received

(495)

1,250

732

(7,437)

(5,563)

(11,485)

Cash flows from operating activities

64,102

16,089

278

Cash flows from investing activities

Purchase of investment property

(74,150)

(2,775)

(5,141)

Sale of investment property

1,038

3,572

21,910

Cost of cancelling interest rate swap

-

-

(1)

Investment in joint ventures

(150)

-

(6,622)

Return of investment in joint ventures

2,293

367

751

Sale of plant and equipment

(343)

-

-

Purchase of leasehold improvements, plant and equipment

41

(33)

(242)

Net cash (used in)/generated from investing activities

 

(71,271)

1,131

10,655

Cash flows from financing activities

Bank borrowings drawn down

62,850

5,971

33,682

Bank borrowings repaid

(104,954)

(15,685)

(37,001)

Retail bond

80,000

-

-

Equity dividends paid

(4,323)

(3,973)

(6,134)

Net cash generated from/(used in) financing activities

33,573

(13,687)

(9,453)

Net increase in cash and cash equivalents

26,404

3,533

1,480

Exchange losses on cash and cash equivalents

(28)

(51)

(28)

Cash and cash equivalents at start of period

36,863

35,411

35,411

Cash and cash equivalents at end of period

63,239

38,893

36,863

 

Unaudited Consolidated Statement of Changes in Equity

At 30 September 2013

 

 

 

 

 

Share

capital

£000

 

Share

premium

£000

 

Revaluation

reserve

£000

Capital

redemption

reserve

£000

 

Other reserves

£000

 

Retained

earnings

£000

Non-controlling interests

£000

 

 

Total

£000

At 31 March 2012

 

1,447

98,678

2,612

7,478

291

143,111

113

253,730

Total comprehensive income

-

-

-

-

-

4,351

(43)

4,308

Revaluation surplus

-

-

3,723

-

-

(3,723)

-

-

Realised on disposals

-

-

4,258

-

-

(4,258)

-

-

Performance share plan

-

-

-

-

-

1,864

-

1,864

Dividends paid

 

-

-

-

-

-

(6,134)

-

(6,134)

At 31 March 2013

 

1,447

98,678

10,593

7,478

291

135,211

70

253,768

Total comprehensive income

-

-

-

-

-

54,509

16

54,525

Revaluation surplus

-

-

3,907

-

-

(3,907)

-

-

Performance share plan

-

-

-

-

-

1,567

-

1,567

Dividends paid

-

-

-

-

-

(4,323)

-

(4,323)

At 30 September 2013

1,447

98,678

14,500

7,478

291

183,057

86

305,537

The adjustment against retained earnings of £1,567,000 (31 March 2013: £1,864,000) adds back the share based payments charge in accordance with IFRS 2 Share Based Payments.

 

There were net transactions with shareholders of £2,756,000 (31 March 2013: £4,270,000) made up of the performance share plan charge of £1,567,000 (31 March 2013: £1,864,000) and the dividends paid of £4,323,000 (31 March 2013: £6,134,000).

 

At 30 September 2012

 

 

 

 

 

Share

capital

£000

 

Share

premium

£000

 

Revaluation

reserve

£000

Capital

redemption

reserve

£000

 

Other reserves

£000

 

Retained

earnings

£000

Non-controlling interests

£000

 

 

Total

£000

At 31 March 2012

1,447

98,678

2,612

7,478

291

143,111

113

253,730

Total comprehensive income

-

-

-

-

-

3,615

(7)

3,608

Revaluation surplus

-

-

739

-

-

(739)

-

-

Realised on disposals

-

-

(743)

-

-

743

-

-

Performance share plan

-

-

-

-

-

766

-

766

Dividends paid

-

-

-

-

-

(3,973)

-

(3,973)

At 30 September 2012

1,447

98,678

2,608

7,478

291

143,523

106

254,131

 

There were net transactions with shareholders of £3,207,000 made up of the performance share plan charge of £766,000 and dividends paid of £3,973,000.

 

For a breakdown of Total comprehensive income see the Unaudited Consolidated Statement of Comprehensive Income.

 

 

 

 

Unaudited notes to the Half Year Statement

 

1. Financial Information

 

The financial information contained in this statement does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. The full accounts for the year ended 31 March 2013, which were prepared under International Financial Reporting Standards as adopted by the European Union and which received an unqualified report from the Auditors, and did not contain a statement under Section 498 of the Companies Act 2006, have been filed with the Registrar of Companies.

 

These interim condensed consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the European Union. The principal accounting policies have remained unchanged from the prior financial period to 31 March 2013.

 

They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year ending 31 March 2013.

 

The Directors have a reasonable expectation that the Group will continue in operational existence for the foreseeable future and have, therefore, used the going concern basis in preparing the financial statements.

 

Principal risks and uncertainties

 

The responsibility for the governance of the Group's risk profile lies with the Board of Directors of Helical. The Board is responsible for setting the Group's risk strategy by assessing risks, determining its willingness to accept those risks and ensuring that the risks are monitored and that the Group is aware of and, if appropriate, reacts to, changes in those risks. The Board is also responsible for allocating responsibility for risk within the Group's management structure.

 

The Group considers its principal risks to be:

 

- strategic risk

- financial risk

- development risk

- reputational risk, and

- people risk.

 

There have been no significant changes to these risk areas in the period nor are there expected to be for the half year to 31 March 2014. A further analysis of these risks is included within the consolidated financial statements of the Group for the year ended 31 March 2013.

 

The half year statement was approved by the Board on 28 November 2013 and is being sent to shareholders and will be available from the Company's registered office at 11‑15 Farm Street, London W1J 5RS and on the Company's website at www.helical.co.uk.

 

2. Statement of Directors' responsibilities

 

The Directors confirm that, to the best of their knowledge, this condensed set of financial statements has been prepared in accordance with IAS 34 as adopted by the European Union, and that the interim management report herein includes a fair review of the information required by DTR 4.2.7R and DTR 4.2.8R.

 

Balances with related parties at 30 September 2013 and 31 March 2013 are disclosed in note 23.

 

A list of current Directors is maintained at 11-15 Farm Street, London W1J 5RS and at www.helical.co.uk.

 

On behalf of the Board

Tim Murphy

Finance Director

28th November 2013

 

 

3. Segmental information

The Group identifies two discrete operating segments whose results are regularly reviewed by the Chief Operating Decision Maker (the Chief Executive) to allocate resources to these segments and to assess their performance. The segments are:

 

· investment properties, which are owned or leased by the Group for long-term income and for capital appreciation, and trading properties, which are owned or leased with the intention to sell; and,

· development properties, which include sites, developments in the course of construction, completed developments available for sale, and pre-sold developments. 

 

Investment and trading

Developments

Total

Investment and trading

Developments

Total

Half year to 30.09.13

Half year to

30.09.13

Half year to

30.09.13

Half year to 30.09.12

Half year to 30.09.12

Half year to 30.09.12

Revenue

£000

£000

£000

£000

£000

£000

Rental income

12,514

918

13,432

12,129

846

12,975

Development property income

-

73,107

73,107

-

31,140

31,140

Trading property sales

-

-

-

100

-

100

Other revenue

1,335

-

1,335

10

-

10

Revenue

13,849

74,025

87,874

12,239

31,986

44,225

 

Investment and trading

Developments

Total

Year to

31.03.13

Year to 31.03.13

Year to 31.03.13

Revenue

£000

£000

£000

Rental income

24,032

1,784

25,816

Development property income

-

38,498

38,498

Trading property sales

122

-

122

Other revenue

1,003

-

1,003

Revenue

25,157

40,282

65,439

 

Investment and trading

Developments

Total

Investment and trading

Developments

Total

Half year to 30.09.13

Half year to

30.09.13

Half year to

30.09.13

Half year to 30.09.12

Half year to 30.09.12

Half year to 30.09.12

Profit before tax

£000

£000

£000

£000

£000

£000

Net rental income

10,354

721

11,075

9,069

725

9,794

Development property profit

-

60,940

60,940

-

4,739

4,739

Trading property loss

-

-

-

(6)

-

(6)

Share of results of joint ventures

8,468

(2,405)

6,063

1,124

95

1,219

Gain on sale and revaluation of investment properties

3,921

-

3,921

557

-

557

22,743

59,256

81,999

10,744

5,559

16,303

Other operating income

(666)

2

Gross profit

81,333

16,305

Administrative expenses

(11,613)

(4,957)

Net finance costs

(671)

(5,443)

Foreign exchange (loss)/gain

(199)

(662)

Profit before tax

68,850

5,243

 

Investment and trading

Developments

Total

Year to 31.03.13

Year to 31.03.13

Year to 31.03.13

Profit before tax

£000

£000

£000

Net rental income

18,232

1,346

19,578

Development property profit

-

6,956

6,956

Trading property loss

(1)

-

(1)

Share of results of joint ventures

4,323

(469)

3,854

Gain on sale and revaluation of investment properties

1,335

-

1,335

23,889

7,833

31,722

Other operating expense

(547)

Gross profit

31,175

Administrative expenses

(14,920)

Net finance costs

(11,263)

Foreign exchange gain

17

Profit before tax

5,009

 

Investment and trading

Developments

Total

Investment and trading

Developments

Total

At

30.09.13

At

30.09.13

At

30.09.13

At

31.03.13

At

31.03.13

At

31.03.13

Balance sheet

£000

£000

£000

£000

£000

£000

Investment properties

389,326

-

389,326

312,026

-

312,026

Land, development and trading properties

2,528

98,544

101,072

2,528

90,346

92,874

Investment in joint ventures

48,017

5,783

53,800

41,687

8,203

49,890

439,871

104,327

544,198

356,241

98,549

454,790

Other assets

125,424

98,882

Total assets

669,622

553,672

Liabilities

(364,085)

(299,904)

Net assets

305,537

253,768

 

Investment and trading

Developments

Total

At

30.09.12

At

30.09.12

At

30.09.12

Balance sheet

£000

£000

£000

Investment properties

326,601

-

326,601

Land, development and trading properties

2,510

84,300

86,810

Investment in joint ventures

32,576

8,768

41,344

361,687

93,068

454,755

Other assets

85,464

Total assets

540,219

Liabilities

(286,088)

Net assets

254,131

 

 

4. Net rental income

 

 

Half Year To

30 September

2013

£000

Half Year To

30 September 2012

£000

Year To

31 March

2013

£000

Gross rental income

13,432

12,975

25,816

Rents payable

(280)

(172)

(342)

Property overheads

(1,736)

(2,618)

(5,186)

Net rental income

11,416

10,185

20,288

Net rental income attributable to profit share partner

(341)

(391)

(710)

Group share of net rental income

11,075

9,794

19,578

 

 

 

5. Net gain on sale and revaluation of investment properties

 

Half Year To

30 September

2013

£000

Half Year To

30 September 2012

£000

Year To

31 March

2013

£000

Net proceeds from the sale of investment properties

1,084

3,936

21,910

Book value (note 11)

(1,024)

(3,753)

(23,865)

Tenants incentives on sold properties

(46)

(365)

(433)

Gain/(loss) on sale of investment properties

14

(182)

(2,388)

Revaluation surplus on investment properties

3,907

739

3,723

Net gain on sale and revaluation of investment properties

3,921

557

1,335

 

 

 

6. Administrative expenses

 

Half Year To

30 September

2013

£000

Half Year To

30 September 2012

£000

Year To

31 March

2013

£000

Administration costs

4,140

4,085

8,092

Performance related awards

6,567

766

6,023

National insurance on performance related awards

906

106

805

Administrative expenses

11,613

4,957

14,920

 

 

 

7. Finance costs

 

Half Year To

30 September

2013

£000

Half Year To

30 September 2012

£000

Year To

31 March

2013

£000

Interest payable on bank loans and overdrafts

(5,243)

(5,597)

(10,445)

Interest payable on retail bond

(1,302)

-

-

Other interest payable and similar charges

(1,052)

(791)

(1,658)

Interest capitalised

1,152

1,346

2,526

Finance costs

(6,445)

(5,042)

(9,577)

 

 

8. Tax on profit on ordinary activities

 

Half Year To

30 September

2013

£000

Half Year To

30 September 2012

£000

Year To

31 March

2013

£000

The tax (charge)/credit is based on the profit for the period and represents:

 

United Kingdom corporation tax at 23%.

- Group corporation tax

 

 

 

 

(9,758)

 

 

 

 

(88)

(435)

- Adjustment in respect of prior periods

-

-

-

- Overseas tax

-

(41)

(84)

Current tax charge

(9,758)

(129)

(519)

Deferred tax

- Capital allowances

139

2

46

- Tax losses

(3,014)

(1,213)

163

- Other temporary differences

(772)

171

1,125

Deferred tax

(3,647)

(1,040)

1,334

Total tax (charge)/credit for period

(13,405)

(1,169)

815

 

 

 

 

Deferred tax

 

 

At

30 September 2013

£000

 

 

At

31 March

2013

£000

 

 

 

At

30 September

2012

£000

Capital allowances

(2,282)

(2,421)

(2,465)

Tax losses

7,721

10,734

9,359

Other temporary differences

1,295

2,068

1,116

Deferred tax asset

6,734

10,381

8,010

 

Under IAS 12, deferred tax provisions are made for the tax that would potentially be payable on the realisation of investment properties and other assets at book value.

 

If upon sale of the investment properties the group retained all the capital allowances, the deferred tax provision in respect of capital allowances of £2.2m would be released and further capital allowances of £8.7m would be available to reduce future tax liabilities.

 

The deferred tax asset in respect of other temporary differences (income statement) arises from the recognition of tax relief available to the Group on the mark to market valuation of financial instruments and the future vesting of share awards.

 

 

 

9. Dividends

 

 

 

 

 

Half Year To

30 September

2013

£000

 

Half Year To

30 September

2012

£000

 

Year To

31 March

2013

£000

Attributable to equity share capital

Ordinary

- Interim paid 1.85p per share

-

-

2,161

- Prior period final paid 3.70p per share (2012: 3.40p)

4,323

3,973

3,973

4,323

3,973

6,134

 

The interim dividend of 2.00p (30 September 2012: 1.85p per share) was approved by the board on 26 November 2013 and will be paid on 27 December 2013 to shareholders on the register on 6 December 2013. This interim dividend, amounting to £2,337,000, has not been included as a liability as at 30 September 2013.

 

 

 

10. Earnings per 1p share

 

The calculation of the basic earnings per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period. This is a different basis to the net asset per share calculations which are based on the number of shares at the year end. Shares held by the ESOP, which has waived its entitlement to receive dividends, are treated as cancelled for the purpose of this calculation.

 

The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post tax effect of dividends on the assumed exercise of all dilutive options.

 

The earnings per share is calculated in accordance with IAS 33 and the best practice recommendations of the European Public Real Estate Association ("EPRA").

 

Reconciliations of the earnings and weighted average number of shares used in the calculations are set out below.

 

 

Half Year to

30 September 2013

£000s

Half Year to

30 September 2012

£000s

Ordinary shares in issue

118,138

118,138

Weighting adjustment

(1,292)

(1,292)

Weighted average ordinary shares in issue for calculation of basic earnings per share

116,846

116,846

Weighting average ordinary shares issued on exercise of share options

35

35

Weighted average ordinary shares to be issued under performance share plan

2,576

464

Weighted average ordinary shares in issue for calculation of diluted and diluted EPRA earnings per share

119,457

117,345

Basic earnings per share

47.4p

3.5p

Diluted earnings per share

46.4p

3.5p

£000s

£000s

Earnings used for calculation of basic and diluted earnings per share

55,429

4,081

Net gain on sale and revaluation of investment properties  - subsidiaries

(3,921)

(557)

- joint ventures

(6,981)

61

Tax on profit on disposal of investment properties

3

(42)

Trading property loss

-

6

Fair value movement on derivative financial instruments - subsidiaries

(4,905)

659

- joint ventures

(409)

96

Impairment of available-for-sale investment

771

-

Deferred tax on adjusting items

888

871

Performance related awards

7,474

873

Earnings used for calculations of adjusted diluted EPRA earnings per share

48,349

6,048

Performance related awards

(7,473)

(872)

Earnings used for calculation of diluted EPRA earnings per share

40,876

5,176

Adjusted diluted EPRA earnings per share

40.5p

5.2p

Diluted EPRA earnings per share

34.2p

4.4p

 

The earnings used for the calculation of diluted EPRA earnings per share includes net rental income and development property profits but excludes trading property losses.

 

 

 

11. Investment properties

 

6 months to

30 September

2013

£000

6 months to

30 September

2012

£000

Fair value at 1 April

312,026

326,876

Additions at cost

74,150

2,774

Disposals

(1,024)

(3,753)

Revaluation

3,907

739

Revaluation surplus/(deficit) attributable to profit share partner

267

(35)

As at 30 September

389,326

326,601

 

All properties are stated at market value as at 30 September 2013, and are valued by professionally qualified external valuers (Cushman & Wakefield LLP) in accordance with the Valuation Standards (6th edition) published by the Royal Institute of Chartered Surveyors.

 

Interest capitalised in respect of the refurbishment of investment properties at 30 September 2013 amounted to £5,767,000 (31 March 2013 and 30 September 2012: £5,767,000). Interest capitalised during the period in respect of the refurbishment of investment properties was £nil.

 

The historical cost of investment property is £372,997,000 (31 March 2013: £298,878,000; 30 September 2012: £321,736,000).

 

 

 

12. Joint ventures

Share of results of joint ventures

Half year to

30 September 2013

£000

Half year to

30 September 2012

£000

Year to

31 March

2013

£000

Gross rental income

3,400

3,049

6,193

Rents payable

(272)

(371)

(802)

Property overheads

(70)

(260)

(510)

Net rental income

3,058

2,418

4,881

Net gain/(loss) on sale and revaluation of investment properties

6,930

(61)

3,109

Impairment of held for sale asset

(4,775)

-

-

Development profit

2,585

-

-

Other operating income/(expense)

39

47

(758)

Administrative expenses

(224)

(76)

(702)

Finance costs

(1,225)

(974)

(2,269)

Finance income

52

35

66

Change in fair value movement of derivative financial instruments

409

(96)

32

Profit/(loss) before tax

6,849

1,293

4,359

Tax

(786)

(74)

(505)

Profit/(loss) after tax

6,063

1,219

3,854

Investment in joint ventures

 

At

30 September 2013

£000

 

At

 31 March

 2013

£000

At

30 September

2012

£000

Summarised balance sheets

Non-current assets

Investment properties

95,107

94,962

67,278

Owner occupied property, plant and equipment

23

25

26

95,130

94,987

67,304

Current assets

Land, development and trading properties

25,136

23,797

20,468

Held for sale investments

-

4,792

4,792

Trade and other receivables

2,914

2,050

3,829

Cash

24,067

9,793

12,426

52,117

40,432

41,515

Current liabilities

Trade and other payables

(43,245)

(36,185)

(28,083)

Borrowings

(750)

(720)

(2,190)

(43,995)

(36,905)

(30,273)

Non-current liabilities

Trade and other payables

(8,634)

-

-

Borrowings

(40,197)

(47,594)

(36,099)

Derivative financial instruments

(621)

(1,030)

(1,103)

(49,452)

(48,624)

(37,202)

Net assets

53,800

49,890

41,344

 

Included within cash at 30 September 2013 is £17,580,000 of restricted cash held in escrow (31 March 2013 and 30 September 2012: £nil).

 

The Directors' valuation of trading and development stock shows a surplus of £1,586,000 (31 March 2013: £1,028,000; 30 September 2012: £1,052,000) above book value.

 

 

13. Land, developments and trading properties

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Development properties

98,544

90,346

84,300

Properties held as trading stock

2,528

2,528

2,510

101,072

92,874

86,810

 

The Directors' valuation of trading and development stock shows a surplus of £23,614,000 (31 March 2013: £48,837,000; 30 September 2012: £35,376,000) above book value.

 

Total interest to date in respect of the development of sites is included in stock to the extent of £6,346,000 (31 March 2013: £7,010,000; 30 September 2012: £6,337,000). Interest capitalised during the period in respect of development sites amounted to £1,152,000.

 

 

14. Available-for-sale investments

6 months to

30 September

2013

£000

 

6 months to

30 September

2012

£000

Fair value at 1 April 2013

5,997

7,003

Fair value additions

-

271

Fair value adjustments

(1,707)

(508)

As at 30 September 2013

4,290

6,766

 

The fair values of the Group's available-for-sale investments have been determined by assessing the expected future consideration receivable from these investments, representing Level 3 fair value measurements as defined by IFRS 13 Fair Value Measurement as the value cannot be derived from observable market data.

 

 

15. Trade and other receivables

 

Due after 1 year

 

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Trade receivables

6,491

6,325

6,141

6,491

6,325

6,141

 

 

Due within 1 year

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Trade receivables

7,364

8,913

9,411

Other receivables

30,114

25,860

13,445

Prepayments and accrued income

4,652

3,244

1,400

42,130

38,017

24,256

 

Trade receivables due after one year relate to monies receivable in 2015 and 2016 which have been discounted under the requirements of IAS 18.

 

 

16. Cash and cash equivalents

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Rent deposits and cash held at managing agents

6,667

2,788

5,875

Restricted cash

4,860

7,327

1,169

Cash deposits

51,712

26,748

31,849

63,239

36,863

38,893

 

Restricted cash is made up of cash held by solicitors and cash in blocked accounts.

 

17. Trade and other payables

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Trade payables

6,901

7,599

6,507

Other payables

18,707

7,061

8,009

Accruals and deferred income

31,575

20,269

14,961

57,183

34,929

29,477

 

 

18. Borrowings

 

 

 

 

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Current secured bank borrowings:- less than one year

15,958

39,295

81,088

Secured bank loans repayable within:-

- one to two years

9,909

10,811

11,037

- two to three years

6,977

63,009

40,577

- three to four years

67,540

99,301

19,965

- four to five years

116,876

47,325

100,588

Non-current secured bank borrowings

201,302

220,446

172,137

Retail bond (unsecured)

- six to seven years

78,768

-

-

Total non-current borrowings

280,070

220,446

172,137

Total borrowings

296,028

259,741

253,255

During the period the Group issued £80m of retail bonds. These bonds are held at face value less unamortised finance costs (£78,768,000).

 

 

 

 

 

 

Net Gearing

 

At

30 September

2013

£000

At

31 March

2013

£000

 

At

30 September

2012

£000

Total borrowings

296,028

259,741

253,225

Cash

(63,239)

(36,863)

(38,893)

Net borrowings

232,789

222,878

214,332

 

Net borrowings excludes the Group's share of borrowings in joint ventures and held for sale investments of £40,947,000 (31 March 2013: £48,314,000; 30 September 2012: £38,289,000) and cash of £24,067,000 (31 March 2013: £9,793,000; 30 September 2012: £12,426,000). All borrowings in joint ventures and held for sale investments are secured.

 

£000

£000

£000

Net assets

305,537

253,768

254,131

Gearing

76%

88%

84%

 

 

19. Derivative financial instruments

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Derivative financial instruments asset

1,428

146

260

Derivative financial instruments liability

(1,541)

(5,164)

(3,365)

 

The fair values of the Group's outstanding interest rate swaps have been estimated by calculating the present values of future cash flows, using appropriate market discount rates, representing Level 2 fair value measurements as defined in IFRS 13 Fair Value Measurement.

 

 

20. Share capital

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Authorised

39,577

39,577

39,577

39,577

39,577

39,577

 

The authorised share capital of the Company is £39,576,626.60 divided into ordinary shares of 1p each and deferred shares of 1/8p each.

 

Allotted, called up and fully paid

- 118,137,522 ordinary shares of 1p each

 

1,182

 

1,182

 

1,182

- 212,145,300 deferred shares of 1/8 p each

265

265

265

1,447

1,447

1,447

 

As at 30 September 2013, 1 April 2013 and 30 September 2012, the Company had 118,137,522 ordinary 1p shares in issue.

 

Share options

 

At 30 September 2013 there were 34,713 unexercised options over new ordinary 1p shares (31 March 2013 and 30 September 2012: 34,713).

 

 

 

21. Own shares held

 

Following approval at the 1997 Annual General Meeting the Company established the Helical Bar Employees' Share Ownership Plan Trust (the "Trust") to be used as part of the remuneration arrangements for employees. The purpose of the Trust is to facilitate and encourage the ownership of shares by or for the benefit of employees by the acquisition and distribution of shares in the Company.

 

The Trust purchases shares in the Company to satisfy the Company's obligations under its Share Option Scheme and Performance Share Plan.

 

At 30 September 2013 the Trust held 1,292,000 ordinary shares in Helical Bar plc (31 March 2013 and 30 September 2012: 1,292,000).

 

At 30 September 2013 options over nil (31 March 2013 and 30 September 2012: nil) ordinary shares in Helical Bar plc had been granted through the Trust. At 30 September 2013 awards over 9,721,375 (31 March 2013 and 30 September 2012: 9,310,162) ordinary shares in Helical Bar plc, made under the terms of the Performance Share Plan, were outstanding.

 

 

 

22. Net assets per share

 

 

 At

30 September

2013

£000

 

 

Number of shares

000's

 

At

 30 September 2013

Pence per share

Net asset value

305,537

118,138

Less: -own shares held by ESOP

(1,292)

- deferred shares

(265)

Basic net asset value

305,272

116,846

261

Unexercised share options

90

35

Dilutive effect of the Performance Share Plan

7,169

3,592

Diluted net asset value

312,531

120,473

259

Adjustments for

- fair value of financial instruments

734

- deferred tax

1,654

Adjusted diluted net asset value

314,919

120,473

261

Adjustment for

- fair value of trading and development properties (including in joint ventures)

25,200

Diluted EPRA net asset value

340,119

120,473

282

Adjustment for

- fair value of financial instruments

(734)

- deferred tax

(1,654)

Diluted EPRA triple NAV

337,731

120,473

280

The adjustment for the fair value of trading and development properties represents the surplus as at 30 September 2013.

 

 

At

31 March

2013

£000

 

 

Number of shares

000's

 

At

31 March

2013

Pence per share

Net asset value

253,768

118,138

Less: - own shares held by ESOP

(1,292)

- deferred shares

(265)

Basic net asset value

253,503

116,846

217

Unexercised share options

90

34

Dilutive effect of the Performance Share Plan

3,649

1,824

Diluted net asset value

257,242

118,704

217

Adjustment for

- fair value of financial instruments

6,048

- deferred tax

578

Adjusted diluted net asset value

263,868

118,704

222

Adjustment for

- fair value of trading and development properties (including in joint ventures)

49,865

Diluted EPRA net asset value

313,733

118,704

264

Adjustment for

- fair value of financial instruments

(6,048)

- deferred tax

(578)

Diluted EPRA triple net asset value

307,107

118,704

259

 

The net asset values per share have been calculated in accordance with guidance issued by the European Public Real Estate Association ("EPRA").

 

 

23. Related party transactions

 

At 30 September 2013, 31 March 2013 and 30 September 2012 the following amounts were due from the Group's joint ventures.

 

 

At

30 September

2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Abbeygate Helical (Leisure Plaza) Ltd

4,823

3,279

2,316

Abbeygate Helical (C4.1) LLP

-

-

10

King Street Developments (Hammersmith) Ltd

2,900

2,392

2,150

Shirley Advance LLP

4,323

4,323

4,311

HP Properties Limited (BVI)

-

-

-

Barts Two Investment Property Ltd

146

152

186

Helical Sosnica Sp zoo

11,888

10,839

4,130

207 Old Street Unit Trust

1,792

1,757

-

211 Old Street Unit Trust

1,701

1,456

-

Old Street Retail Unit Trust

719

684

-

City Road (Jersey) Ltd

709

675

-

 

 

24. See-through analysis

 

This analysis incorporates the separate components of the results of the consolidated subsidiaries and Helical's share of its joint ventures results into a 'See-though' analysis of our property portfolio, debt profile and the associated income streams and financing costs, to assist in providing a comprehensive overview of the Group's activities.

 

Net rental income

Half year to

30 September 2013

£000

Half year to

30 September 2012

£000

Year to

31 March

2013

£000

In subsidiaries

11,075

9,794

19,578

In joint ventures

3,058

2,418

4,881

See-through net rental income

14,133

12,212

24,459

Development profits

In subsidiaries

60,940

4,739

6,956

In joint ventures

2,585

-

-

See-through development profit

63,525

4,739

6,956

Gain/(loss) on sale of investment properties

In subsidiaries

14

(182)

(2,388)

In joint ventures

(51)

-

-

See-through loss on sale of investment properties

(37)

(182)

(2,388)

Gain on revaluation of investment properties

In subsidiaries

3,907

739

3,723

In joint ventures

6,981

(61)

3,109

See-through gain on revaluation of investment properties

10,888

678

6,832

Net finance costs

In subsidiaries  - finance costs

(6,445)

(5,042)

(9,577)

- finance income

869

258

887

In joint ventures - finance costs

(1,225)

(974)

(2,269)

- finance income

52

35

66

See-through net finance costs

(6,749)

(5,723)

(10,893)

Net operating income

See-through net rental income

14,133

12,212

24,459

See-through trading profit/(losses)

-

(6)

(1)

See-through development profits

63,525

4,739

6,956

See-through gain/(loss) on sale of investment properties

(37)

(182)

(2,388)

See-through net operating income

77,621

16,763

29,026

 

 

Property Portfolio

At

30 September 2013

£000

At

31 March

2013

£000

At

30 September

2012

£000

Investment properties - subsidiaries

389,326

312,026

326,601

- joint ventures

95,107

94,962

67,278

Total investment properties

484,433

406,988

393,879

Trading and development stock  - subsidiaries

101,072

92,874

86,810

- joint ventures

73,401

76,698

64,495

Total book value

174,473

169,572

151,305

Surplus of fair value over book cost  - subsidiaries

23,614

48,837

35,376

- joint ventures

1,586

1,028

1,052

Total surplus of fair value over book value

25,200

49,865

36,428

Total trading and development stock at fair value

199,673

219,437

187,733

See-through property portfolio

684,106

626,425

581,612

Net Borrowings

In parent and subsidiaries - current liabilities

15,958

39,295

81,088

- non-current liabilities

280,070

220,446

172,137

Total

296,028

259,741

253,225

In joint ventures - current liabilities

750

720

2,190

- non-current liabilities

70,984

72,509

63,085

Total

71,734

73,229

65,275

In parent and subsidiaries - cash and cash equivalents

(63,239)

(36,863)

(38,893)

In joint ventures - cash and cash equivalents

(30,422)

(9,793)

(15,784)

Total

(93,661)

(46,656)

(54,677)

See-through net borrowings

274,101

286,314

263,823

 

The amounts related to joint ventures include the Group's share of Helical Sosnica which is included as a 'Held for sale investment' in note 12.

 

 

25. See-through interest cover, gearing, loan to value

Half Year To

30 September

2013

£000

Half Year To

30 September

2012

£000

 Year To

31 March

2013

£000

Interest cover

11.5x

2.9x

2.7x

Gearing

90%

105%

113%

Loan to value

40%

46%

46%

 

 

 

26. Capital commitments

 

As at 30 September 2013 the Group had exchanged contracts to buy £61m of properties of which £55m is scheduled to complete in December 2013, £1m is due to complete in 2014 and £5m is due to complete in 2016.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR FEISSAFDSELF
Date   Source Headline
22nd Apr 20247:00 amRNSTrading Update
4th Apr 202410:00 amRNSListing Rule 9.6.14(2) Disclosure
25th Mar 20247:00 amRNSHELICAL AGREES SALE OF 25 CHARTERHOUSE SQUARE
15th Mar 20247:00 amRNSThree Crowns signs lease at The JJ Mack Building
14th Mar 20244:31 pmRNSDirector/PDMR Shareholding
8th Feb 20249:15 amRNSChanges to Board and Committee Composition
23rd Jan 20243:59 pmRNSDirector/PDMR Shareholding
16th Jan 202411:09 amRNSDirector/PDMR Shareholding
15th Jan 202410:27 amRNSMajor Shareholding Notification
11th Jan 20244:06 pmRNSMajor Shareholding Notification
9th Jan 20247:00 amRNSTrading Update
6th Dec 20238:34 amRNSHolding(s) in Company
5th Dec 20237:00 amRNSSainsbury's signs lease at The JJ Mack Building
30th Nov 20233:57 pmRNSHolding(s) in Company
29th Nov 20232:53 pmRNSDirector/PDMR Shareholding
22nd Nov 20237:00 amRNSHalf-year Report
1st Nov 202312:28 pmRNSWeWork Update
13th Sep 20235:15 pmRNSHolding(s) in Company
13th Sep 20237:00 amRNSDirector/PDMR Shareholding
24th Aug 20238:00 amRNSNotice of Results
1st Aug 20237:00 amRNSNotification of Interests of Directors and PDMRs
19th Jul 20232:41 pmRNSHolding(s) in Company
13th Jul 202311:36 amRNSResult of AGM
13th Jul 20237:00 amRNSTrading Update
12th Jul 20237:00 amRNSHelical signs contract for office portfolio JV
20th Jun 20237:00 amRNSDirector/PDMR Shareholding
13th Jun 20237:00 amRNSNotice of AGM & 2023 Annual Report & Accounts
7th Jun 202310:09 amRNSHolding(s) in Company
2nd Jun 20237:00 amRNSDirector/PDMR Shareholding
1st Jun 20234:46 pmRNSHolding(s) in Company
23rd May 20237:00 amRNSAnnual Results for the Year to 31 March 2023
27th Apr 202311:27 amRNSHolding(s) in Company
24th Apr 20239:18 amRNSDirector Declaration
6th Apr 20237:00 amRNSTrading Update
4th Apr 20237:00 amRNSDirector/PDMR Shareholding
27th Mar 20238:00 amRNSNotice of Results
15th Mar 20234:05 pmRNSDirector/PDMR Shareholding
2nd Mar 202312:43 pmRNSHolding(s) in Company
15th Feb 202312:07 pmRNSHelical selected as preferred office JV partner
17th Jan 20239:28 amRNSDirector/PDMR Shareholding
7th Dec 20224:35 pmRNSDirector/PDMR Shareholding
29th Nov 20229:28 amRNSHolding(s) in Company
22nd Nov 20227:00 amRNSHalf-year Report
14th Nov 202210:05 amRNSMajor Shareholding Notification
14th Nov 20227:00 amRNSFIRST LETTING AT THE JJ MACK BUILDING
11th Nov 202210:27 amRNSMajor Shareholding Notification
24th Oct 20227:00 amRNSTrading Update
12th Oct 202211:46 amRNSNotification under Listing Rule 9.6.14 (2)
13th Sep 20222:26 pmRNSDirector/PDMR Shareholding
9th Sep 20229:40 amRNSDirector/PDMR Shareholding

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.