The latest Investing Matters Podcast with Jean Roche, Co-Manager of Schroder UK Mid Cap Investment Trust has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksMorgan Sindall Group Regulatory News (MGNS)

Share Price Information for Morgan Sindall Group (MGNS)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 2,485.00
Bid: 2,475.00
Ask: 2,485.00
Change: 30.00 (1.22%)
Spread: 10.00 (0.404%)
Open: 2,435.00
High: 2,490.00
Low: 2,425.00
Prev. Close: 2,455.00
MGNS 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

5 Aug 2013 07:00

RNS Number : 8961K
Morgan Sindall Group PLC
05 August 2013
 



5 August 2013

 

MORGAN SINDALL GROUP PLC

('Morgan Sindall' or 'Group')

 

The Construction & Regeneration Group

 

RESULTS FOR THE HALF YEAR (HY) ENDED 30 JUNE 2013

 

Results at a glance:

 

 

 

 

HY 2013

HY 2012

% Change

 

 

 

Revenue

£1,019m

£1,000m

+2%

Operating profit - adjusted1

£16.2m

£20.8m

-22%

Profit before tax - adjusted1

£15.4m

£20.3m

-24%

Earnings per share - adjusted1

31.5p

38.4p

-18%

Period end net cash/(net debt)

£40m

(£12m)

n/a

Average (net debt)/net cash

(£32m)

(£36m)

+11%

Interim dividend per share

12.0p

12.0p

 

 

 

Operating profit - reported

£1.8m

£19.3m

-91%

Profit before tax - reported

£1.0m

£18.8m

-95%

Basic earnings per share - reported

5.4p

35.8p

-85%

 

 

 

'Adjusted' is defined as before intangible amortisation (£1.4m) and exceptional operating items (£13.0m) (HY 2012: intangible amortisation £1.5m and exceptional operating items £nil).

 

HY 2013 highlights:

 

·; Revenue of £1,019m, up 2% on prior year (HY 2012: £1,000m). Order book up 1% from FY 2012.

 

·; Adjusted1 operating profit of £16.2m (HY 2012: £20.8m), with adjusted operating margin1 of 1.6% (HY 2012: 2.1%).

 

·; Adjusted1 EPS down 18% to 31.5p (HY 2012: 38.4p).

 

·; Good progress on cash management, with net cash of £40m and improved average daily net debt of £32m (HY 2012: net debt of £12m and average daily net debt of £36m).

 

·; Exceptional charge of £13.0m taken as a provision against amounts recoverable on a small number of older construction contracts. There are no associated cash outflows with the provision.

 

·; Interim dividend of 12.0p per share, level with prior year (HY 2012: 12.0p per share).

 

Commenting on today's results, Chief Executive, John Morgan said:

 

"The first half has seen difficult market conditions across all of our markets, with competitive pressures impacting on margins and profitability. The improved positive cash position, however, demonstrates the underlying strength of the business and the benefit of a sustained focus on cash management, which will remain.

 

Looking ahead to the second half, overall market conditions are not expected to significantly improve. The business will continue to focus on cash management and will look to improve the order book selectively, such that it is well-positioned to take advantage of the growth and investment opportunities in its markets as they arise."

 

 

Basis of Preparation

 

The term 'adjusted' excludes the impact of intangible amortisation and exceptional operating items. Exceptional operating items are items of financial performance which the Group believes should be separately identified on the face of the income statement to assist in the understanding of the financial performance of the Group.

 

In HY 2013, intangible amortisation was £1.4m (HY 2012: £1.5m) and exceptional operating items were £13.0m (HY 2012: £nil).

 

Group Operating Review

 

Revenue for the period was 2% up on the prior year at £1,019m. The Group order book as at 30 June 2013 was £3.1bn, an increase of 1% since the year end. The regeneration pipeline was £2.2bn, up on the year end by 5%.

 

The adjusted1 gross margin reduced 120bps to 8.1% (HY 2012: 9.3%), significantly impacted by increased competitive market pressures across all the operating divisions.

 

Adjusted1 operating profit of £16.2m was 22% down on the prior year, with adjusted1 operating margin of 1.6% (HY 2012: 2.1%). This included profit from the sale of investments in the Access for Wigan scheme (£1.5m) and the Miles Platting PFI scheme (£4.4m).

 

The net finance expense increased to £0.8m (HY 2012: £0.5m) driven by a reduction in the interest received from joint ventures. The effective tax rate reduced to 14% (HY 2012: 20%), as the profit on the sale of investments is treated as non-taxable.

 

As a result, adjusted1 earnings per share of 31.5p was 18% down on the prior year; fully diluted adjusted1 earnings per share of 31.3p was 16% down on the prior year.

 

Exceptional operating items of £13.0m have been charged in the period as a provision against amounts recoverable in relation to a small number of construction contracts held on the balance sheet under Amounts Due From Construction Contract Customers and Trade Receivables.

 

The Board, having received legal advice and opinion, believes that these amounts are recoverable. However, based upon an assessment of current progress made towards recovering these amounts and the expected time, cost and associated risk of pursuing legal remedies to achieve recovery, the Board believes it is now appropriate to provide against these balances to an amount it considers is a prudent estimate of overall likely resolution.

 

This charge is non-cash in nature, such that there are no associated cash outflows.

 

The result is that after charging exceptional operating items, the reported profit before tax for the period was £1.0m (HY 2012: £18.8m). Basic earnings per share was 5.4p (HY 2012: 35.8p).

 

The key focus on cash flow over the period has seen positive benefits, with the average daily net debt for the period of £32m being an improvement on the same period last year (£36m) and on the second half of last year (£45m). The Group had net cash of £40m as at 30 June 2013, again a significant improvement on the prior year when the Group was in a net debt position of £12m.

 

During the period, the Group has increased its committed banking facilities to provide additional headroom as well as providing available facilities to take advantage of strategic investments as they arise. Total committed facilities are now £125m, of which £110m expire in September 2015 and £15m in May 2016.

 

The interim dividend of 12.0p per share has been held level with the prior year (HY 2012: 12.0p).

 

Business Review

 

The following Business Review is given on an adjusted basis, unless otherwise stated.

 

Order book

 

The total Group committed order book at 30 June 2013 was £3.1bn, an increase of 1% since the year end. The divisional split is shown below.

 

Additionally, the regeneration pipeline for the Group was £2.2bn (being the Group's share of the gross development value of committed schemes), an increase from the year end of 5%.

 

HY 2013

FY 2012

% change

£m

£m

Construction & Infrastructure

1,558 

1,520 

+3%

Fit Out

136 

170 

-20%

Affordable Housing

1,294 

1,302 

-1%

Urban Regeneration

91 

65 

+40%

Total Group order book

3,079 

3,057 

+1%

Regeneration pipeline

2,219 

2,119 

+5%

 

 

Construction & Infrastructure

HY 2013

HY 2012

% change

£m

£m

Revenue

593 

583 

+2%

Operating profit - adjusted1

6.4 

8.5 

-25%

Operating margin - adjusted1

1.1%

1.5%

-40bps

 

As expected, Construction & Infrastructure has experienced challenging market conditions throughout the period, with significant competitive pressure impacting on gross margin. Although divisional revenue of £593m was 2% up on the prior year (HY 2012: £583m), operating margin reduced to 1.1%. The ongoing management of overheads and the benefit of the cost reductions announced in November 2012 could only mitigate in part the full impact of market pressures at the gross margin level.

 

The order book has increased 3% since the year end, which provides confidence in future volumes and activity. Of the total, the second half of 2013 is fully committed, with 43% of 2014 already committed, this being ahead of the same time last year (HY 2012: 41%). The division's commitment to Perfect Delivery and operational excellence, as well as robust bid selection, should enable it to generate appropriate returns moving forward.

 

Across the division, Transport (Rail, Aviation, Roads), at 26% of divisional revenue, is a key strategic growth area, with the construction of the Network Rail operating centres in Manchester and Rugby in Rail utilising the division's capabilities in this market. Similarly for Roads, the division maintains a key strategic relationship with the Highways Agency, implementing a number of managed motorway and other schemes, whilst the division's existing specialist expertise in Aviation was reinforced in the period by the commencement of the high profile Heathrow Airport runway refurbishment project. Education remains one of the largest served markets (26% of revenue), with other significant markets being Water (14% of revenue) and Commercial (10% of revenue).

 

By type of activity, the Construction business, which accounts for 56% of the total revenue of the division (HY 2012: 58%), has seen significant regional variation in activity levels, with London and the South benefiting whilst the North has been impacted by lower volumes and increased competition. In Infrastructure (44% of divisional revenue) (HY 2012: 42%), growth has been driven by tunnelling activities, primarily as a result of a full period of activity on Crossrail as well as on the Lee Tunnel project for Thames Water. Work has commenced at the Sellafield site following the award made in December 2012 to Morgan Sindall, in joint venture, to provide a range of infrastructure asset services to the Sellafield site worth up to a potential £1.1bn. The joint venture took over responsibility for a number of projects on site in May 2013 and master planning and studies work has commenced on a range of these.

 

Exceptional operating items of £13.0m have been charged in the period as a provision against amounts recoverable in relation to a small number of construction contracts held on the balance sheet under Amounts Due From Construction Contract Customers and Trade Receivables.

 

Looking ahead, it is not expected that general market conditions will significantly improve throughout the second half of 2013 and focus will remain on operational delivery and informed bid selection.

 

Fit Out

HY 2013

HY 2012

% change

£m

£m

Revenue

203 

191 

+6%

Operating profit - adjusted1

5.0 

5.5 

-9%

Operating margin - adjusted1

2.5%

2.9%

-40bps

 

There has been no significant change in the Fit Out market conditions throughout the period, with strong market competition at the tender stage impacting on divisional margin. Revenue was up 6% on the prior year, however operating margin of 2.5%, was down 40bps (HY 2012: 2.9%). The order book of £136m is down 20% from the year end although this is considered to be just short-term timing issues at the period end rather than any longer-term trend.

 

Activity has been weighted towards refurbishment in occupation work, compared to new office fit outs. The London office market, which accounts for broadly two thirds of divisional revenue, has seen the technology and media sectors being the most active in taking up office space.

 

Besides the traditional office corporate business, the division has also seen solid growth in the university sector, and whilst public sector work has generally been relatively slow, the division has increased its presence with a number of notable local authority project wins.

 

During the period, two workplace consultancy projects have converted into higher margin full service design and build projects and this innovative approach to value generation is a key differentiator and strategic focus for the division. Further, the division has gained its first fit out project as a result of a referral through its international alliances and this new business channel using a network of overseas alliances is seen as an important opportunity for future growth.

 

Looking forward, there is emerging evidence of an increasing level of pre-lets, with larger corporates securing office space for 2015-6 occupation. Although 2013 is expected to remain challenging, the strong market position of the division and the focus on operational delivery and contract selectivity provides confidence for when its markets recover.

 

Affordable Housing

HY 2013

HY 2012

% change

£m

£m

Revenue

185 

202 

-8%

Operating profit - adjusted1

2.7 

7.5 

-64%

Operating margin - adjusted1

1.5%

3.7%

-220bps

 

Affordable Housing revenue of £185m was down 8% (HY 2012: £202m), whilst operating profit of £2.7m was down 64% (HY 2012: £7.5m). The significant reduction in overall divisional margin was driven by ongoing competition in the New Build Housing Contracting activities and a lower margin contribution from the Planned and Response Maintenance activities, offset in part by positive revenue and margin growth from mixed-tenure schemes.

 

The mixed-tenure activities account for 24% of divisional revenue. Within these mixed-tenure schemes, open market sales completions have increased 36% compared to the first half last year, supported by the UK Government's Help to Buy scheme. The average sales price also increased, up 11%, to £172,000 (compared to the full year average for 2012 of £155,000), however the full benefit of this increase in sales activity and price has been diluted by sales from some older, lower return sites.

 

Strategically, complex mixed-tenure schemes, such as the recently announced £269m Woolwich redevelopment programme and the £63m Lymington Fields, Dagenham scheme, are the major area of future focus for the division and where positive returns can be generated.

 

In contrast, New Build Housing Contracting (24% of revenue) has suffered a significant decline in both revenue and margin as a result of general competitive pressures in the contract new build social housing market. The Planned Maintenance business (34% of revenue) has experienced a reduction as the Decent Homes programme has tailed off, whilst the Response Maintenance business (18% of revenue) requires new contract wins to replace contract expiries and to provide the critical mass to fully leverage the benefits of scale.

 

The second half of 2013 is not expected to show any significant change in market conditions, with expected continued growth in mixed-tenure schemes being offset by pressures in New Build Housing Contracting, Planned Maintenance and Response Maintenance.

 

Urban Regeneration

HY 2013

HY 2012

% change

£m

£m

Capital employed

64 

58 

+10%

(excluding goodwill and intangible assets)

Revenue

34 

23 

+48%

Operating profit - adjusted1

0.4 

1.5 

-73%

 

Urban Regeneration has made positive progress over the first half. Activity on a range of its schemes has significantly increased, thereby driving the increase in revenue to £34m (HY2012: £23m), however due to timing of profit recognition from the current mixture of schemes, operating profit has reduced to £0.4m. The regeneration pipeline remains strong at £2.2bn, up 5%, which is the division's share of the gross development value of committed schemes.

 

Against the positive backdrop of the Government focus on residential development and the emerging private rental sector investment market, there has been increased activity over the period on a number of the division's pipeline schemes.

 

Operational site starts on schemes in Leeds, Doncaster, Salford, Canning Town, Manchester, Reading, Plymouth and Stockport have been supported by pre-letting and forward funding in Leeds and Stockport and the forward sale of residential units in Reading. Planning has also been secured for new projects in Lewisham and Chester which, together with the existing schemes on site, will require working capital investment over the next 18 months and a likely increase in capital employed through the second half of 2013.

 

Looking ahead, it is anticipated that the division is well-placed to benefit from these positive developments in 2014 and beyond and to move towards its longer-term target of achieving a 15% return on capital employed over the course of the cycle.

 

Investments

HY 2013

HY 2012

% change

£m

£m

Directors' portfolio valuation

24 

56 

-57%

Investments carrying value

13 

32 

-59%

Operating profit - adjusted1

4.6 

1.3 

+254%

 

The strategic rationale for the Investments division remains the creation of investments which will provide prime long-term construction opportunities for other divisions within the Group.

 

The success of this strategy has been clearly demonstrated in the first half of 2013 through the positive pipeline of opportunities for investment and construction afforded through its strategic partnerships with the public sector, specifically LABVs (Local Asset Backed Vehicles) at Slough and Bournemouth.

 

The recycling of capital from mature investments has also continued, with the successful disposals of interests in the Access for Wigan scheme for £6.6m (profit: £1.5m) and the Miles Platting social housing PFI scheme for £8.4m (profit: £4.4m). Suitable future opportunities to recycle its investments will be reviewed as they arise.

 

The division retains a positive pipeline of opportunities based around its core skills of innovative structuring and financing of deals, which allow its partners to realise the potential of under-utilised property assets, secure efficiencies and promote economic growth.

 

Other Financial Information

 

Net finance expense. Net finance expense was £0.8m, a £0.3m increase versus HY 2012 which is broken down as follows:

 

HY 2013

HY 2012

% change

£m

£m

Net interest charge on net debt

(1.4)

(1.7)

+18%

Amortisation of bank fees

(0.2)

(0.1)

-100%

Interest from JVs

0.6 

0.9 

-33%

IAS 19 pension finance charge

(0.1)

-100%

Other

0.3 

0.4 

-25%

Total net finance expense

(0.8)

(0.5)

-60%

 

Tax. A tax credit of £1.2m is shown for the six month period (HY 2012: charge of £3.6m, FY 2012: charge of £3.5m). This tax credit has arisen because no tax liability is expected upon the gains on disposals of investments which occurred during the six months, whilst the remaining net income will attract tax relief with an effective tax rate approximating to the UK statutory rate.

 

The tax credit for the six month period does not take into account the expected reductions in the UK statutory tax rate to 20%, which is expected to create a £2.5m tax credit for 2013 during the second half of the year. The tax credit will arise through revaluation of the Group's net deferred tax liabilities.

 

HY 2013

HY 2012

£m

£m

Profit before tax

1.0 

18.8 

Less: share of net profit of joint ventures

(0.4)

(3.7)

Less: gains on disposal of joint ventures

(5.9)

(Loss)/profit subject to tax

(5.3)

15.1 

Statutory tax rate

23%

24%

Tax credit/(charge)

1.2 

(3.6)

 

Net working capital. 'Net Working Capital' is defined as 'Inventories plus Amounts Due from Construction Contract Customers plus Trade & Other Receivables, less Trade & Other Payables, less Amounts Due to Construction Contract Customers'.

 

HY 2013

£m

HY 2012

£m

Inventories

Amounts Due From Construction Contract Customers

(excluding exceptional operating items)

151.3

264.8

158.9

241.2

Trade & Other Receivables

(excluding exceptional operating items)

169.2

202.7

Trade & Other Payables

Amounts Due to Construction Contract Customers

(569.2)

(44.1)

(569.6)

(56.8)

Net Working Capital - adjusted

(28.0)

(23.6)

Exceptional operating items

(13.0)

-

Net Working Capital - reported

(41.0)

(23.6)

 

Cash flow. Operating cash flow improved significantly to an outflow of £19.2m. Likewise, free cash flow improved to an outflow of £21.1m.

 

HY 2013

£m

HY 2012

£m

% change

£m

Operating profit - adjusted

16.2

20.8

-22%

Depreciation

2.3

3.0

-23%

Share option expense

0.8

0.8

-

 Movement in fair value of shared equity loans

0.2

-

+100%

Gains on disposal of joint ventures

(5.9)

(1.8)

-228%

Share of net profit of joint ventures

Gain on disposal of PPE

Pension contributions in excess of charge

(0.4)

-

(0.3)

(3.7)

(0.2)

(0.3)

+89%

+100%

-

Change in working capital (excluding exceptional operating items)

(30.9)

(116.0)

+73%

Net capital expenditure (including repayment of finance leases)

Dividends and interest received from joint ventures

(2.2)

 

1.0

(2.0)

 

1.3

-10%

 

-23%

Operating cash flow

(19.2)

(98.1)

+80%

Income taxes paid

(0.9)

(5.3)

+83%

Net interest paid (non-joint venture)

(1.0)

(1.2)

+17%

Free cash flow

(21.1)

(104.6)

+80%

 

Net cash. Net cash at the end of the period was £39.7m, a reduction of £10.7m from 1 January 2013.

 

£m

Net cash as at 1 January 2013

50.4

Free cash flow

(21.1)

Dividends

(6.4)

Disposals of joint ventures

14.8

Other

2.0

Net cash as at 30 June 2013

39.7

 

Pensions. As at 30 June 2013, the Group's IAS 19 gross pension liability was £9.9m (HY 2012: £9.4m) with a net liability of £1.4m (HY 2012: £1.0m). The deficit has been calculated after updating the asset values and certain assumptions as at 30 June 2013.

 

Dividends. The Board of Directors has approved an interim dividend of 12.0p per share (HY 2012: 12.0p), level with the prior year.

 

Board appointment. Steve Crummett was appointed to the Board as Finance Director, with effect from 25 February 2013. David Mulligan stood down from the Board on 25 February 2013 and left the Group on 10 April 2013.

 

Principal risks and uncertainties. The principal risks and uncertainties that the directors consider may have a material impact on the Group's performance in the remaining six months of the year are unchanged from those described in the Risk Review section on pages 36 to 41 of the Group's most recent Annual Report and Accounts. These risks are:

 

·; Markets - the markets in which the Group operates are affected to varying degrees by general macroeconomic conditions. The Group is particularly focussed at present on managing the impact of the challenging economic conditions, changes in Government spending priorities and the increasing emphasis on infrastructure investment.

·; Strategy - the Group's strategy needs to be clearly articulated and understood to ensure successful outcomes are achieved.

·; Capable teams - the Group's health, safety and environmental performance and business conduct affects employees, subcontractors and the public and, in turn, can affect its reputation and commercial performance. In a challenging climate, it can become increasingly difficult to retain key employees, especially those targeted by competitors.

·; Select right opportunities - the Group undertakes several hundred contracts each year and it is important that contractual terms reflect risks arising from the nature and complexity of the works and the duration of the contract.

·; Distinctive approach - the Group has a unique and differentiating approach. If employees are not properly engaged with the culture of the business, clients are less likely to receive exceptional levels of service.

·; Successful outcomes - the terms on which the Group trades with counterparties affect its liquidity. Without sufficient liquidity, the Group's ability to meet its liabilities as they fall due would be compromised, which could ultimately lead to its failure to continue as a going concern.

 

The directors have considered these risks in the context of the current economic conditions in the Eurozone. They are satisfied that the Group does not have significant direct exposure to the Eurozone as the majority of its operations are carried out in UK markets and its financing arrangements are predominantly with UK financial institutions.

 

Outlook

 

Looking ahead to the second half, overall market conditions are not expected to significantly improve. The business will continue to focus on cash management and will look to improve the order book selectively, such that it is well-positioned to take advantage of the growth and investment opportunities in its markets as they arise.

 

 

Enquiries

 

Morgan Sindall Group

John Morgan, Chief Executive

Steve Crummett, Finance Director

 

Brunswick

Jonathan Glass

Nina Coad

Tel: 020 7307 9200

 

Tel: 020 7404 5959

 

Presentation

 

1. A copy of these results is available on www.morgansindall.com

2. A recording of today's presentation of these results to investors and analysts will be available on www.morgansindall.com.

 

Cautionary forward-looking statement

 

These results contain forward-looking statements based on current expectations and assumptions. Various known and unknown risks, uncertainties and other factors may cause actual results to differ from any future results or developments expressed or implied from the forward-looking statements. Each forward-looking statement speaks only as of the date of this document. The Group accepts no obligation to publicly revise or update these forward-looking statements or adjust them to future events or developments, whether as a result of new information, future events or otherwise, except to the extent legally required.

 

Notes to Editors

 

Morgan Sindall Group

 

Morgan Sindall Group plc is a leading UK construction and regeneration group with a turnover of £2 billion, employing around 6,400 employees and operating in the public and commercial sectors. It operates through five divisions of construction and infrastructure, fit out, affordable housing, urban regeneration and investments.

 

Condensed consolidated income statement

For the six months ended 30 June 2013

 

 

Six months to

Six months to

Year ended

30 June 2013 (unaudited)

30 June 2012 (unaudited)

31 Dec 2012 (audited)

£m

£m

£m

£m

£m

£m

£m

£m

£m

Notes

Before exceptional

Exceptional operating items

Before exceptional

Exceptional operating items

Before exceptional

Exceptional operating items

items

(note 3)

Total

items

(note 3)

Total

items

(note 3)

Total

Continuing operations

Revenue

2

 1,019.0 

 1,019.0 

 1,000.0 

 1,000.0 

 2,047.1 

 2,047.1 

Cost of sales

 (936.4)

 (13.0)

 (949.4)

 (907.3)

 (907.3)

 (1,860.4)

 (1,860.4)

Gross profit

 82.6 

 (13.0)

 69.6 

 92.7 

 92.7 

 186.7 

 186.7 

Administrative expenses

 (72.7)

 (72.7)

 (77.4)

 (77.4)

 (153.7)

 (10.0)

 (163.7)

Share of net profit of equity accounted joint ventures

2

 0.4 

 0.4 

 3.7 

 3.7 

 5.7 

 5.7 

Other gains and losses

6

5.9 

5.9 

1.8 

1.8 

9.4 

9.4 

Operating profit before amortisation of intangible assets

2

16.2 

(13.0)

3.2 

20.8 

20.8 

48.1 

(10.0)

38.1 

Amortisation of intangible assets

2

(1.4)

(1.4)

(1.5)

(1.5)

(2.9)

(2.9)

Operating profit

2

14.8 

(13.0)

1.8 

19.3 

19.3 

45.2 

(10.0)

35.2 

Finance income

0.9 

0.9 

1.3 

1.3 

2.3 

2.3 

Finance costs

(1.7)

(1.7)

(1.8)

(1.8)

(3.3)

(3.3)

Net finance expense

2

(0.8)

(0.8)

(0.5)

(0.5)

(1.0)

(1.0)

Profit before tax

2

14.0 

(13.0)

1.0 

18.8 

18.8 

44.2 

(10.0)

34.2 

Tax

1

(1.8)

3.0 

1.2 

(3.6)

(3.6)

(5.9)

2.4 

(3.5)

Profit for the period

12.2 

(10.0)

2.2 

15.2 

15.2 

38.3 

(7.6)

30.7 

Attributable to:

Owners of the Company

12.3 

(10.0)

2.3 

15.2 

15.2 

38.4 

(7.6)

30.8 

Non-controlling interests

(0.1)

(0.1)

(0.1)

(0.1)

12.2 

(10.0)

2.2 

15.2 

15.2 

38.3 

(7.6)

30.7 

Earnings per share

From continuing operations:

Basic

5

5.4p

35.8p

72.5p

Diluted

5

5.4p

34.6p

72.0p

 

There were no discontinued operations in either the current or comparative periods.

 

Condensed consolidated statement of comprehensive income

For the six months ended 30 June 2013

 

 

Six months to

Six months to

Year ended

 

30 June 2013

30 June 2012

31 Dec 2012

 

(unaudited)

(unaudited)

(audited)

 

£m

£m

£m

Profit for the period

2.2 

15.2 

30.7 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

Actuarial (loss)/gain arising on defined benefit obligation

(0.1)

(0.8)

Income tax relating to items not reclassified

0.1 

 

(0.1)

(0.7)

Items that may be reclassified subsequently to profit or loss:

 

 

 

Movement on cash flow hedges in equity accounted joint ventures

0.1 

(0.4)

Reclassification adjustments for loss on cash flow hedges included in profit

1.4 

2.1 

Other movement on cash flow hedges

(0.1)

 

1.4 

1.7 

Other comprehensive income for the period, net of income tax

1.3 

1.0 

 

 

 

 

Total comprehensive income for the period

3.5 

15.2 

31.7 

 

 

 

 

Attributable to:

 

 

 

Owners of the Company

3.6 

15.2 

31.8 

Non-controlling interests

(0.1)

(0.1)

 

3.5 

15.2 

31.7 

 

Condensed consolidated balance sheet

At 30 June 2013

 

 

 

30 June 2013

30 June 2012

31 Dec 2012

 

 

(unaudited)

(unaudited)

(audited)

 

Notes

£m

£m

£m

Non-current assets

 

 

 

 

Goodwill

 

213.9 

214.1 

213.9 

Other intangible assets

 

7.9 

11.0 

9.3 

Property, plant and equipment

 

19.2 

20.5 

20.1 

Investment property

 

11.1 

11.8 

11.3 

Investments in equity accounted joint ventures

6

52.9 

44.3 

62.2 

Investments

 

0.4 

0.4 

0.4 

Shared equity loan receivables

7

19.2 

18.0 

19.2 

 

 

324.6 

320.1 

336.4 

Current assets

 

 

 

 

Inventories

 

151.3 

158.9 

159.4 

Amounts due from construction contract customers

 

251.8 

241.2 

217.3 

Trade and other receivables

 

169.2 

202.7 

187.6 

Cash and cash equivalents

8

77.3 

35.9 

50.4 

Non-current assets classified as held for sale

 

14.3 

 

 

649.6 

653.0 

614.7 

Total assets

 

974.2 

973.1 

951.1 

Current liabilities

 

 

 

 

Trade and other payables

 

(569.2)

(569.6)

(572.1)

Amounts due to construction contract customers

 

(44.1)

(56.8)

(47.4)

Current tax liabilities

 

(3.1)

(7.8)

(5.2)

Finance lease liabilities

 

(1.4)

(1.0)

(1.2)

Provisions

 

(2.5)

(4.2)

(3.0)

 

 

(620.3)

(639.4)

(628.9)

Net current assets/(liabilities)

 

29.3 

13.6 

(14.2)

Non-current liabilities

 

 

 

 

Trade and other payables

 

(23.3)

(0.2)

(22.9)

Finance lease liabilities

 

(4.3)

(3.9)

(5.0)

Borrowings

8

(33.0)

(47.9)

Non-recourse project financing

8

(4.6)

Retirement benefit obligation

 

(1.4)

(1.0)

(1.5)

Deferred tax liabilities

 

(19.0)

(19.0)

(19.0)

Provisions

 

(21.0)

(22.8)

(24.5)

 

 

(106.6)

(94.8)

(72.9)

Total liabilities

 

(726.9)

(734.2)

(701.8)

Net assets

 

247.3 

238.9 

249.3 

Equity

 

 

 

 

Share capital

 

2.2 

2.2 

2.2 

Share premium account

 

26.8 

26.7 

26.7 

Capital redemption reserve

 

0.6 

0.6 

0.6 

Own shares

 

(4.8)

(5.5)

(5.6)

Hedging reserve

6

(0.9)

(4.0)

(2.3)

Retained earnings

 

223.9 

219.2 

228.1 

Equity attributable to owners of the Company

 

247.8 

239.2 

249.7 

Non-controlling interests

 

(0.5)

(0.3)

(0.4)

Total equity

 

247.3 

238.9 

249.3 

 

Condensed consolidated cash flow statement

For the six months ended 30 June 2013

 

 

 

Six months to

Six months to

Year ended

 

 

30 June 2013

30 June 2012

31 Dec 2012

 

 

(unaudited)

(unaudited)

(audited)

 

 

£m

£m

£m

Operating profit for the period

 

1.8 

19.3 

35.2 

Adjusted for:

 

 

 

 

 Amortisation of fixed life intangible assets

 

1.4 

1.5 

2.9 

 Share of net profit of equity accounted joint ventures

 

(0.4)

(3.7)

(5.7)

 Depreciation of property, plant and equipment

 

2.3 

3.0 

6.5 

 Expense in respect of share options

 

0.8 

0.8 

0.2 

 Defined benefit obligation payment

 

(0.3)

(0.3)

(0.7)

 Defined benefit obligation charge

 

0.1 

 Net gain on disposal of interests in joint ventures

6

(5.9)

(1.8)

(8.8)

 Gain on disposal of property, plant and equipment

 

(0.2)

(0.6)

 Revaluation of investment properties

 

0.5 

 Movement in fair value of shared equity loan receivables

 

0.2 

(0.2)

Operating cash flows before movements in working capital

 

(0.1)

18.6 

29.4 

Decrease/(increase) in investment properties

 

0.2 

(0.8)

(0.7)

Increase in shared equity loan receivables

 

(0.4)

(0.4)

(1.5)

Redemptions of shared equity loan receivables

 

0.2 

0.1 

Decrease/(increase) in inventories

 

8.1 

(12.9)

(10.9)

(Increase)/decrease in receivables

 

(16.2)

(28.9)

10.8 

(Decrease)/increase in payables and short-term provisions

 

(6.3)

(73.8)

(78.4)

(Decrease)/increase in non-current provisions

 

(3.5)

0.8 

2.5 

Movements in working capital

 

(17.9)

(116.0)

(78.1)

Cash utilised in operations

 

(18.0)

(97.4)

(48.7)

Income taxes paid

 

(0.9)

(5.3)

(8.1)

Interest paid

 

(1.4)

(1.7)

(3.0)

Net cash outflow from operating activities

 

(20.3)

(104.4)

(59.8)

 

Cash flows from investing activities

 

 

 

 

Interest received

 

1.0 

1.4 

2.2 

Dividend from joint ventures

 

0.4 

0.4 

1.3 

Proceeds on disposal of property, plant and equipment

 

0.4 

0.4 

1.6 

Purchases of property, plant and equipment

 

(1.9)

(1.9)

(4.0)

Net repayment/(payments) to acquire or increase interests in joint ventures

 

1.9 

(7.4)

(7.0)

Proceeds on disposal of interests in joint ventures

6

14.8 

3.8 

26.2 

Payment for the acquisition of subsidiaries and other businesses

(0.1)

Net cash inflow/(outflow) from investing activities

 

16.6 

(3.3)

20.2 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

Drawdown of borrowings

8

37.6 

47.9 

Dividends paid

4

(6.4)

(12.7)

(17.8)

Repayments of obligations under finance leases

 

(0.7)

(0.5)

(1.1)

Proceeds on issue of share capital

 

0.1 

Net cash inflow/(outflow) from financing activities

 

30.6 

34.7 

(18.9)

 

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

 

26.9 

(73.0)

(58.5)

Cash and cash equivalents at the beginning of the period

 

50.4 

108.9 

108.9 

Cash and cash equivalents at the end of the period

 

 

 

 

Bank balances and cash net of short term borrowings

8

77.3 

35.9 

50.4 

 

Condensed consolidated statement of changes in equity

For the six months ended 30 June 2013

 

 

Attributable to owners of the Company

Share capital

Share premium account

Capital redemption reserve

Reserve for own shares held

Hedging reserve

Retained earnings

Total

Non-controlling interests

Total equity

£m

£m

£m

£m

£m

£m

£m

£m

£m

Balance at 1 January 2013

2.2 

26.7 

0.6 

(5.6)

(2.3)

228.1 

249.7 

(0.4)

249.3 

Total comprehensive income for the period:

Net profit

2.3 

2.3 

(0.1)

2.2 

Actuarial (loss)/gain arising on defined benefit obligation

(0.1)

(0.1)

(0.1)

Movement on cash flow hedges in equity accounted joint ventures

0.1 

0.1 

0.1 

Reclassification adjustments for gains/(losses) included in profit

1.4 

1.4 

1.4 

Other movement on cash flow hedges

(0.1)

(0.1)

(0.1)

Total comprehensive income for the period, net of income tax

1.4 

2.2 

3.6 

(0.1)

3.5 

Share-based payments

0.8 

0.8 

0.8 

Issue of shares at a premium

0.1 

0.1 

0.1 

Exercise of share options

0.8 

(0.8)

Dividends paid:

Final dividend for 2012

(6.4)

(6.4)

(6.4)

Balance at 30 June 2013 (unaudited)

2.2 

26.8 

0.6 

(4.8)

(0.9)

223.9 

247.8 

(0.5)

247.3 

 

 

Condensed consolidated statement of changes in equity

For the six months ended 30 June 2012

 

 

Attributable to owners of the Company

Share capital

Share premium account

Capital redemption reserve

Reserve for own shares held

Hedging reserve

Retained earnings

Total

Non-controlling interests

Total equity

£m

£m

£m

£m

£m

£m

£m

£m

£m

Balance at 1 January 2012

2.2 

26.7 

0.6 

(5.8)

(4.0)

216.2 

235.9 

(0.3)

235.6 

Total comprehensive income for the period:

Net profit

15.2 

15.2 

15.2 

Other comprehensive income:

Total comprehensive income for the period, net of income tax

15.2 

15.2 

15.2 

Share-based payments

0.8 

0.8 

0.8 

Exercise of share options

0.3 

(0.3)

Dividends paid:

Final dividend for 2011

(12.7)

(12.7)

(12.7)

Balance at 30 June 2012 (unaudited)

2.2 

26.7 

0.6 

(5.5)

(4.0)

219.2 

239.2 

(0.3)

238.9 

 

 

Condensed consolidated statement of changes in equity

For the year ended 31 December 2012

 

 

Attributable to owners of the Company

Share capital

Share premium account

Capital redemption reserve

Reserve for own shares held

Hedging reserve

Retained earnings

Total

Non-controlling interests

Total equity

£m

£m

£m

£m

£m

£m

£m

£m

£m

Balance at 1 January 2012

2.2 

26.7 

0.6 

(5.8)

(4.0)

216.2 

235.9 

(0.3)

235.6 

Total comprehensive income for the year:

Net profit

30.8 

30.8 

(0.1)

30.7 

Other comprehensive income:

Actuarial loss arising on defined benefit obligation

(0.8)

(0.8)

(0.8)

Deferred tax on defined benefit obligation

0.1 

0.1 

0.1 

Movement on cash flow hedges in equity accounted joint ventures

(0.4)

(0.4)

(0.4)

Reclassification adjustments for gains/(losses) included in profit

2.1 

2.1 

2.1 

Total comprehensive income for the year, net of income tax

1.7 

30.1 

31.8 

(0.1)

31.7 

Share-based payments

0.2 

0.2 

0.2 

Exercise of share options

0.2 

(0.2)

Movement on deferred tax asset on share-based payments

(0.4)

(0.4)

(0.4)

Dividends paid:

Final dividend for 2011

(12.7)

(12.7)

(12.7)

Interim dividend for 2012

(5.1)

(5.1)

(5.1)

Balance at 31 December 2012

2.2 

26.7 

0.6 

(5.6)

(2.3)

228.1 

249.7 

(0.4)

249.3 

 

Share premium account

The share premium account represents the difference between the fair value of consideration received and the nominal value of the shares issued.

 

Capital redemption reserve

The capital redemption reserve was created on the redemption of preference shares in 2003.

 

Reserve for own shares held

The shares are held as 'treasury shares' and represent the cost to Morgan Sindall Group plc of shares purchased in the market and held by the Morgan Sindall Employee Benefit Trust (the 'Trust') to satisfy options under the Group's share incentive schemes.

 

The number of shares held by the Trust at 30 June 2013 was 641,618 (30 June 2012: 729,688, 31 December 2012: 723,970).

 

Hedging reserve

Under cash flow hedge accounting, movements on the effective portion of hedges are recognised through the hedging reserve, whilst any ineffectiveness is taken to the income statement. Cumulative movements recognised through the hedging reserve are recycled through the income statement on disposal of the associated joint venture.

 

Notes to the condensed consolidated financial statements

For the six months ended 30 June 2013

 

1 Basis of preparation

 

General information

The financial information set out in this half year report does not constitute the Company's statutory accounts for the year ended 31 December 2012. A copy of the statutory accounts for that year was delivered to the Registrar of Companies. The auditor reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis without qualifying their report and did not contain a statement under s498(2) or (3) of the Companies Act 2006. This half year report has not been audited or reviewed by the auditor pursuant to the Auditing Practices Board guidance on the Review of Interim Financial Information. Figures as at 30 June 2013 and 2012 and for the six months ended 30 June 2013 and 2012 are therefore unaudited.

 

Basis of preparation

The annual financial statements of Morgan Sindall Group plc are prepared in accordance with IFRSs as adopted by the European Union. The condensed consolidated financial statements included in this half year report were prepared in accordance with IAS 34 'Interim Financial Reporting'. While the financial information included in this half year report was prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards ('IFRS'), this half year report does not itself contain sufficient information to comply with IFRS.

 

Going concern

The directors are satisfied that the Group has sufficient resources to continue in operation for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the condensed consolidated financial statements.

Changes in accounting policies

In the current financial year, the Group has adopted the amendments to IAS 1 "Presentation of Items of Other Comprehensive Income", IAS 19 (revised 2011) "Employee Benefits" and IFRS 13 "Fair Value Measurement". Otherwise, the same accounting policies, presentation and methods of computation are followed in the condensed consolidated financial statements as applied in the Group's latest annual audited financial statements.

 

Tax

A tax credit of £1.2m is shown for the six month period (30 June 2012: charge of £3.6m, 31 December 2012: charge of £3.5m). This tax credit has arisen because no tax liability is expected upon the gains on disposals of joint ventures which occurred during the period, whilst the remaining net income will attract tax relief with an effective tax rate approximating to the UK statutory rate.

 

The tax credit does not take into account the expected reduction in the UK statutory tax rate from 23% to 20% as it was not substantively enacted at the balance sheet date. We estimate that this future change will reduce our deferred tax liability by £2.5m in 2013, giving rise to a deferred tax credit in the second half of the year.

 

Seasonality

The Group's activities are generally not subject to significant seasonal variation.

 

2 Business segments

 

For management purposes, the Group is organised into five operating divisions: Construction and Infrastructure, Fit Out, Affordable Housing, Urban Regeneration and Investments. The divisions' activities are as follows:

 

·; Construction and Infrastructure: offers national design, construction and infrastructure services to private and public sector clients. The division works on projects and frameworks of all sizes across a broad range of sectors including commercial, defence, education, energy, healthcare, industrial, leisure, retail, transport, and water.

·; Fit Out: specialises in fit out and refurbishment projects in the commercial and government office, education, retail, technology and leisure markets. Overbury operates as a national fit out company through multiple procurement routes and Morgan Lovell specialises in the design and build of offices.

·; Affordable Housing: specialises in the design and build, refurbishment and maintenance of homes and the regeneration of communities across the UK. The division operates a full mixed-tenure model creating homes for rent, shared ownership and open market sale.

·; Urban Regeneration: works with landowners and public sector partners to unlock value from under-developed assets to bring about sustainable regeneration and urban renewal through the delivery of mixed-use projects. Typically creating commercial, retail, residential, leisure and public realm facilities.

·; Investments: facilitates project development, primarily in the public sector, by providing flexible financing solutions and development expertise. The division covers a wide range of markets including urban regeneration, education, healthcare, housing, emergency services, defence and infrastructure.

 

Group Activities represents costs and income arising from corporate activities which cannot be allocated to the operating segments. These include costs such as treasury management, corporate tax coordination, insurance management, pension administration and company secretarial services. The divisions are the basis on which the Group reports its segmental information as presented below:

 

Six months to 30 June 2013

Construction and Infrastructure

Fit Out

Affordable Housing

Urban Regeneration

Investments

Group Activities

Eliminations

Total

Revenue

£m

£m

£m

£m

£m

£m

£m

£m

Revenue: external

592.6 

202.6 

185.2 

34.1 

4.5 

1,019.0 

Revenue: inter-segment

10.7 

1.2 

(11.9)

Profit/(loss)

Included in profit/(loss) below:

Share of results of equity accounted joint ventures

(0.1)

(0.2)

0.7 

0.4 

Operating profit/(loss) before amortisation of intangible assets and exceptional operating items

6.4 

5.0 

2.7 

0.4 

4.6 

(2.9)

16.2 

Amortisation of intangible assets

(0.4)

(1.0)

(1.4)

Exceptional operating items (note 3)

(13.0)

(13.0)

Operating profit/(loss)

(6.6)

5.0 

2.3 

(0.6)

4.6 

(2.9)

1.8 

Net finance expense

(0.8)

Profit before tax

 

1.0 

 

Balance sheet

£m

£m

£m

£m

£m

£m

£m

£m

Total assets

521.6 

132.0 

269.6 

103.9 

29.1 

(82.0)

974.2 

Total liabilities

(398.3)

(108.2)

(176.8)

(41.7)

(17.6)

15.7 

(726.9)

 

During the six months to 30 June 2013, six months to 30 June 2012 and the year ended 31 December 2012, inter-segment sales were charged at prevailing market prices and significantly all of the Group's operations were carried out in the UK.

 

Six months to 30 June 2012

Construction and Infrastructure

Fit Out

Affordable Housing

Urban Regeneration

Investments

Group Activities

Eliminations

Total

Revenue

£m

£m

£m

£m

£m

£m

£m

£m

Revenue: external

582.9 

191.1 

202.0 

23.1 

0.9 

1,000.0 

Revenue: inter-segment

6.2 

0.6 

(6.8)

 

 

 

 

 

 

 

 

Profit/(loss)

 

 

 

 

 

 

 

Included in profit/(loss) below:

Share of results of equity accounted joint ventures

(0.1)

(0.3)

4.1 

3.7 

Operating profit/(loss) before amortisation of intangible assets and exceptional operating items

8.5 

5.5 

7.5 

1.5 

1.3 

(3.5)

20.8 

Amortisation of intangible assets

(0.4)

(1.1)

(1.5)

Exceptional operating items (note 3)

Operating profit/(loss)

8.5 

5.5 

7.1 

0.4 

1.3 

(3.5)

19.3 

Net finance expense

(0.5)

Profit before tax

 

18.8 

 

Balance sheet

£m

£m

£m

£m

£m

£m

£m

£m

Total assets

490.4 

79.1 

268.8 

86.3 

39.9 

8.6 

973.1 

Total liabilities

(364.1)

(54.3)

(172.5)

(23.2)

(42.2)

(77.9)

(734.2)

 

 

Year ended 31 December 2012

Construction and Infrastructure

Fit Out

Affordable Housing

Urban Regeneration

Investments

Group Activities

Eliminations

Total

Revenue

£m

£m

£m

£m

£m

£m

£m

£m

Revenue: external

1,168.1 

426.8 

385.8 

62.3 

4.1 

2,047.1 

Revenue: inter-segment

0.1 

10.0 

(10.1)

 

 

 

 

 

 

 

 

Profit/(loss)

 

 

 

 

 

 

 

Included in profit/(loss) below:

Share of results of equity accounted joint ventures

(0.3)

0.3 

5.7 

5.7 

Operating profit/(loss) before amortisation of intangible assets and exceptional operating items

19.7 

11.3 

11.5 

2.7 

7.4 

(4.5)

48.1 

Amortisation of intangible assets

(0.8)

(2.1)

(2.9)

Exceptional operating items (note 3)

(6.8)

(2.5)

(0.2)

(0.5)

(10.0)

Operating profit/(loss)

12.9 

11.3 

8.2 

0.6 

7.2 

(5.0)

35.2 

Net finance expense

(1.0)

Profit before tax

34.2 

Balance sheet

£m

£m

£m

£m

£m

£m

£m

£m

Total assets

533.2 

123.2 

250.1 

114.3 

22.9 

(92.6)

951.1 

Total liabilities

(403.8)

(101.8)

(125.8)

(51.7)

(17.8)

(0.9)

(701.8)

 

3 Exceptional operating items

 

 

Six months to

Six months to

Year ended

 

30 June 2013

30 June 2012

31 Dec 2012

 

£m

£m

£m

Provision against amounts due from construction contract customers and trade receivables

13.0 

Reorganisation costs

10.0 

Total exceptional operating items

13.0 

10.0 

Total exceptional operating items post tax

10.0 

7.6 

 

An exceptional charge has been taken in the period as a provision against amounts due from construction contract customers and trade receivables in relation to a small number of construction contracts. The Board, having received legal advice and opinion, believes that these amounts are recoverable. However, based upon an assessment of current progress made towards recovering these amounts and the expected time, cost and associated risk of pursuing legal remedies to achieve recovery, the Board believes it is now appropriate to provide against these balances to an amount it considers is a prudent estimate of overall likely resolution.

 

In 2012, the Group undertook a reorganisation. The exceptional items relate to the cost of reorganising its network of offices and comprise redundancy and property related costs.

 

4 Dividends

 

Amounts recognised as distributions to equity holders in the period:

 

 

 

 

Six months to

Six months to

Year ended

 

30 June 2013

30 June 2012

31 Dec 2012

 

£m

£m

£m

Final dividend for the year ended 31 December 2012 of 15.0p per share

6.4 

Interim dividend for the year ended 31 December 2012 of 12.0p per share

5.1 

Final dividend for the year ended 31 December 2011 of 30.0p per share

12.7 

12.7 

 

6.4 

12.7 

17.8 

 

 

 

 

Proposed dividend:

Six months to

Six months to

Year ended

 

30 June 2013

30 June 2012

31 Dec 2012

 

£m

£m

£m

Interim dividend for the period to 30 June 2013 of 12.0p per share

5.1 

 

 

Final dividend for the year ended 31 December 2012 of 15.0p per share

6.4 

Interim dividend for the period to 30 June 2012 of 12.0p per share

5.1 

 

The proposed interim dividend was approved by the Board on 5 August 2013 and was not included as a liability at 30 June 2013. The interim dividend of 12.0p per share will be paid on 24 October 2013 to shareholders on the register at 27 September 2013. The ex-dividend date will be 25 September 2013.

 

5 Earnings per share

 

There are no discontinued operations in either the current or comparative periods.

 

The calculation of the basic and diluted earnings per share is based on the following data:

 

 

 

Six months to

Six months to

Year end

 

 

30 June 2013

30 June 2012

31 Dec 2012

Earnings

 

£m

£m

£m

Earnings for the purposes of basic and dilutive earnings per share being net profit attributable to owners of the Company

 

2.3 

15.2 

30.8 

Add back:

 

 

 

 

exceptional operating items after tax

3

10.0 

7.6 

amortisation of intangible assets after tax

 

1.1 

1.1 

2.2 

Earnings for the purposes of adjusted basic and dilutive earnings per share

 

13.4 

16.3 

40.6 

 

 

 

 

 

 

 

30 June 2013

30 June 2012

31 Dec 2012

Number of shares

 

No. '000s

No. '000s

No. '000s

Weighted average number of ordinary shares for the purposes of basic earnings per share

 

42,590 

42,490 

42,497 

Effect of dilutive potential ordinary shares:

 

 

 

 

Share options

 

181 

524 

238 

Conditional shares not vested

 

855 

45 

Weighted average number of ordinary shares for the purposes of diluted earnings per share

 

42,771 

43,869 

42,780 

 

The average market value of the Company's shares for the purpose of calculating the dilutive effect of share options and long-term incentive plan shares was based on quoted market prices for the period that the options were outstanding. The weighted average share price for the period was £5.59 (30 June 2012: £6.59, 31 December 2012: £6.41).

 

Earnings per share as calculated in accordance with IAS 33, 'Earnings per Share' are disclosed below:

 

 

 

 

 

 

 

Six months to

Six months to

Year ended

 

 

30 June 2013

30 June 2012

31 Dec 2012

Basic earnings per share

 

5.4p

35.8p

72.5p

Diluted earnings per share

 

5.4p

34.6p

72.0p

 

 

 

 

 

Earnings per share adjusted for exceptional operating items and amortisation of intangible assets after tax:

 

 

 

 

 

 

 

 

Six months to

Six months to

Year ended

 

 

30 June 2013

30 June 2012

31 Dec 2012

Adjusted basic earnings per share

 

31.5p

38.4p

95.5p

Adjusted diluted earnings per share

 

31.3p

37.2p

94.9p

 

A total of 865,304 share options that could potentially dilute earnings per share in the future were excluded from the above calculations because they were anti-dilutive at 30 June 2013 (30 June 2012: 1,034,265, 31 December 2012: 1,030,688).

 

6 Investments in equity accounted joint ventures

 

Disposals

During the period, the Group has made two disposals:

On 28 March 2013 the Group sold its 50% interest in Access for Wigan (Holdings) Limited, a PPP scheme for developing the Wigan Life Centre, for total cash consideration of £6.6m. The gain on disposal was £1.5m, comprising a gain of £1.7m in respect of the investments and a loss of £0.2m in respect of the hedging reserve which was recycled to the income statement.
On 27 June 2013 the Group sold its 33.3% interest in Renaissance Miles Platting Limited, a PFI social housing scheme, for total consideration of £8.4m, of which £8.2m was received as cash. The gain on disposal was £4.4m, comprising a gain of £5.6m in respect of the investments and a loss of £1.2m in respect of the hedging reserve which was recycled to the income statement.

 The gains on disposal are included within other gains and losses in the income statement. 

The Group's share of the results of these joint ventures up to the dates of their disposal is included within the Investments operating segment as the criteria to be included as discontinued operations were not met.

 

 

7 Financial instruments

 

The only financial instruments at fair value through profit or loss held by the Group at 30 June 2013 are the shared equity loan receivables, for which the fair value is determined using level 3 inputs as defined by IFRS 7 'Financial Instruments: Disclosures'. 

 

There are no non-recurring fair value measurements. All other financial assets and financial liabilities are carried at a value which is a reasonable approximation of fair value.

 

 

 

30 June 2013

30 June 2012

31 Dec 2012

 

 

£m

£m

£m

Opening balance

 

19.2 

17.6 

17.6 

Additions arising from the sale of properties

 

0.4 

0.4 

1.5 

Net change in fair value recognised in the income statement

 

(0.2)

0.2 

Repayments

 

(0.2)

(0.1)

Closing balance

 

19.2 

18.0 

19.2 

 

The Group has elected to recognise the shared equity loan receivables at fair value through profit or loss under IAS 39. This is an irrevocable election and results in all movements in the fair value of the loans being recognised in profit or loss. The net change in fair value shown above includes accreted interest.

 

During the period, there were repayments of shared equity loan receivables of £0.2m (30 June 2012: £nil, 31 December 2012: £0.1m). All repayments were at values at or above the values held in the accounts. 

 

The Group's maximum credit exposure is limited to the carrying value of the shared equity loan receivables granted. The Group's credit risk is partially mitigated as the shared equity loan receivables are secured by way of a second charge over the property. The change in the fair value attributed to a change in credit risk during the period was £nil (30 June 2012: £nil, 31 December 2012: £0.2m). There were no defaults on any of the shared equity loans during the period (30 June 2012: no defaults, 31 December 2012: one default).

 

Basis of valuation and assumptions made

Because there is no directly observable fair value for individual loans arising from the sale of specific properties under the scheme, the Group has developed a model for determining the fair value of the portfolio of loans based on national property prices, expected property price increases, expected loan defaults and a discount factor which reflects the interest rate expected on an instrument of similar risk and duration in the market. Details of the key assumptions made in this valuation are as follows:

 

 

 

 

 

 

 

30 June 2013

30 June 2012

31 Dec 2012

Assumption

 

 

 

 

Period over which shared equity loan receivables are discounted - First Buy and Home Buy schemes

 

20 years

25 years

25 years

Period over which shared equity loan receivables are discounted - other schemes

 

8 years

7 years

7 years

Weighted average nominal annual property price increase

 

3.1%

2.5%

2.5%

Nominal discount rate applied to initial shared equity receivable

 

6.4%

5.8%

6.4%

Rate of delinquency assumed in valuation of shared equity loan portfolio

 

1.0%

0.0%

1.0%

Weighted average shared equity loan as a proportion of selling price

 

24.0%

24.0%

24.0%

 

At 30 June 2013, a total of 761 (30 June 2012: 656, 31 December 2012: 730) properties had been sold under the shared equity scheme for which a loan was outstanding at the year end.

 

Sensitivity analysis

 

At 30 June 2013, if the nominal interest rate had been 1.1% higher at 7.5%, and all other variables were held constant, the shared equity loan receivables would decrease in value, excluding the effects of tax, by £1.1m with a corresponding reduction in both the result for the year and equity.

 

At 30 June 2013, if the period over which the shared equity loan receivables are discounted had been 25 years for the First Buy and Home Buy schemes and 10 years for the other scheme, and all other variables were held constant, the shared equity loan receivables would decrease in value, excluding the effects of tax, by £1.3m with a corresponding reduction in both the result for the year and equity.

 

8 Net cash/(debt)

 

 

 

30 June 2013

30 June 2012

31 Dec 2012

 

 

£m

£m

£m

Cash and cash equivalents

 

77.3 

35.9 

50.4 

Borrowings due after one year

 

(33.0)

(47.9)

Non-recourse project financing due after one year

 

(4.6)

Net cash/(debt)

 

39.7 

(12.0)

50.4 

 

Borrowings of £33.0m (30 June 2012: £47.9m, 31 December 2012: £nil) were drawn down under the Group's existing loan facilities. Whilst the amounts drawn down at the period end are technically due for repayment within 12 months by virtue of the drawdown mechanism, the Group may renew these loans at its own discretion. The directors therefore consider that classification of the loan as non-current most accurately reflects the substance of the arrangement. The balance sheet as at 30 June 2012 has been restated to reclassify the borrowings at that date from current liabilities to non-current liabilities.

During the period, the Group accepted a £15m three-year term loan issued from Lloyds Bank as part of the UK Government's Funding for Lending Scheme. Total committed banking facilities are therefore increased to £125m, expiring between September 2015 and May 2016.

 

9 Related party transactions

 

During the period, Group companies entered into transactions to provide construction and property development services with related parties, all of which were joint ventures, not members of the Group. All transactions were made on an arm's length basis. Other than these transactions and the compensation of key management, the Group has not entered into any material transactions with related parties since the last annual report.

 

 

10 Contingent liabilities

 

Group banking facilities and surety bond facilities are supported by cross guarantees given by the Company and participating companies in the Group. There are contingent liabilities in respect of surety bond facilities, guarantees and claims under contracting and other arrangements, including joint arrangements and joint ventures entered into in the normal course of business.

 

11 Subsequent events

 

There were no subsequent events that affected the financial statements of the Group.

Responsibility statement

The directors confirm that to the best of their knowledge:

 

(a) the condensed consolidated financial statements have been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union;

 

(b) the half year report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and

 

(c) the half year report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties' transactions and changes therein)

 

By order of the Board

 

 

John Morgan Steve Crummett

Chief Executive Finance Director

 

5 August 2013

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR BLGDIBXGBGXD
Date   Source Headline
14th May 20243:08 pmRNSDirector/PDMR Shareholding
2nd May 20242:09 pmRNSResult of AGM
2nd May 20247:00 amRNSTrading Update
1st May 20249:40 amRNSTotal Voting Rights
22nd Apr 202410:35 amRNSBlock listing Interim Review
8th Apr 20247:00 amRNSDirectorate Changes: Update
2nd Apr 202412:38 pmRNSTotal Voting Rights
21st Mar 20242:17 pmRNSAnnual Financial Report
19th Mar 20243:45 pmRNSAdditional Listing
5th Mar 20243:05 pmRNSDirector/PDMR Shareholding
5th Mar 20243:04 pmRNSDirector/PDMR Shareholding
5th Mar 20242:53 pmRNSDirector/PDMR Shareholding
4th Mar 20243:49 pmRNSDirector/PDMR Shareholding
4th Mar 20243:49 pmRNSDirector/PDMR Shareholding
1st Mar 20243:19 pmRNSTotal Voting Rights
22nd Feb 20247:00 amRNSRESULTS FOR THE FULL YEAR ENDED 31 DECEMBER 2023
5th Feb 20247:00 amRNSNotice of Full Year Results
1st Feb 202410:25 amRNSTotal Voting Rights
19th Jan 20244:14 pmRNSHolding(s) in Company
17th Jan 20245:11 pmRNSHolding(s) in Company
12th Jan 20243:25 pmRNSHolding(s) in Company
2nd Jan 202412:21 pmRNSTotal Voting Rights
12th Dec 20237:00 amRNSDirectorship Changes
7th Dec 20235:40 pmRNSHolding(s) in Company
6th Dec 20234:33 pmRNSHolding(s) in Company
1st Dec 202312:13 pmRNSTotal Voting Rights
23rd Nov 20237:00 amRNSDirectorship Changes
22nd Nov 20232:31 pmRNSAdditional Listing
3rd Nov 20234:15 pmRNSHolding(s) in Company
2nd Nov 20237:00 amRNSTrading Update
1st Nov 202311:14 amRNSTotal Voting Rights
26th Oct 20234:43 pmRNSHolding(s) in Company
20th Oct 20239:05 amRNSBlock listing Interim Review
10th Oct 202311:44 amRNSAdditional Listing
12th Sep 20233:12 pmRNSHolding(s) in Company
4th Sep 202312:51 pmRNSAGM Voting Update
1st Sep 20239:45 amRNSTotal Voting Rights
22nd Aug 20233:56 pmRNSAdditional Listing
10th Aug 202311:50 amRNSDirector/PDMR Shareholding
10th Aug 202311:45 amRNSDirector/PDMR Shareholding
2nd Aug 20236:30 pmRNSResults for the Half Year (HY) Ended 30 June 2023
1st Aug 202311:13 amRNSTotal Voting Rights
10th Jul 20237:00 amRNSNotice of Half Year Results
3rd Jul 202310:37 amRNSTotal Voting Rights
29th Jun 20237:00 amRNSTrading Update
14th Jun 20232:10 pmRNSAdditional Listing
14th Jun 20239:13 amRNSHolding(s) in Company
12th Jun 20233:50 pmRNSHolding(s) in Company
1st Jun 20239:16 amRNSTotal Voting Rights
31st May 20234:10 pmRNSHolding(s) in Company

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.