We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksSMP.L Regulatory News (SMP)

  • There is currently no data for SMP

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

5 Feb 2019 07:00

RNS Number : 0463P
St. Modwen Properties PLC
05 February 2019
 

Date of issue: 5 February 2019

LEI: 213800WMV4WVES8TQH05

 

 

ST. MODWEN PROPERTIES PLC

("St. Modwen" or "the Company")

Results for the year ended 30 November 2018

 

ST. MODWEN DELIVERS SOLID RESULTS WITH FOUNDATIONS LAID FOR FUTURE GROWTH

 

Mark Allan, Chief Executive of St. Modwen, commented: 

"2018 has been another positive year for us. With £529m of disposals, we made substantial progress on our objective to focus our portfolio on sectors with the best structural growth prospects and reduce our borrowings, whilst we continued to grow housebuilding volumes and industrial and logistics development activity. Despite the ongoing uncertainty in the wider UK economy, structural growth drivers in these two key sectors remain positive, so following the significant repositioning over the past 18 months, we are now well placed to deliver a meaningful improvement in our return on capital and earnings in the coming years."

 

Financial highlights

 

Non-statutory measures(1)

2018

2017

 

Statutory measures

2018

2017

EPRA NAV per share (pence)

484.1

471.2

 

NAV per share (pence)

470.4

450.9

Total accounting return (%)

6.0

6.0

 

Total dividend per share (pence)

7.1

6.28

Adjusted EPRA earnings (£m)

31.7

29.4

 

Profit for the year (£m)

60.5

60.1

Adjusted EPRA EPS (pence)

14.3

13.3

 

Basic EPS (pence)

27.1

26.9

See-through loan-to-value (%)

16.9

24.2

 

Group net borrowings (£m)

271.1

433.8

 

· NAV per share up 4.3% to 470.4 pence (2017: 450.9 pence).

· Total accounting return stable at 6.0% (2017: 6.0%) despite significant de-leveraging.

· Adjusted EPRA EPS up 7.5% to 14.3 pence (2017: 13.3 pence) despite major disposals.

· Total dividend for the year up 13.1% to 7.1 pence (2017: 6.28 pence).

· See-through LTV down 7.3ppt to 16.9% (2017: 24.2%).

 

 

Operational highlights

Strong progress in repositioning our portfolio towards sectors with the strongest growth prospects and in preparation to deliver further growth from the substantial opportunities in our pipeline.

 

· Prepared business for future growth:

o Sold £529m of assets, on average in line with book value, bringing total disposals since launch of new strategy 18 months ago to £814m; over 40% of initial portfolio.

o Sold over half of retail portfolio for £177m, less than 1% below book value, plus £48m of small assets; nearly double the £100-150m initially targeted for the year.

o Reduced see-through net borrowings by £151m to £237m, less than half the level it was 18 months ago (May 2017: £580m), reducing see-through LTV to 16.9% (2017: 24.2%).

 

· Accelerated industrial and logistics development:

o Increased committed pipeline from 1.0m sq ft to 1.5m sq ft since start of 2018, of which 87% will be retained with an ERV of £9.2m (start of 2018: £5.1m), 19% of which is let or under offer.

o Delivered 0.9m sq ft of new space, of which 0.3m sq ft was pre-sold and 0.6m sq ft retained with an associated ERV of £4.5m, 0.4m sq ft of which is let or under offer.

o Secured planning for 2.1m sq ft of new developments, taking total consented future pipeline to 8.1m sq ft with over £50m of ERV, providing clear opportunity to accelerate future development activity.

 

· Grown residential and housebuilding business:

o Delivered 22% growth in St. Modwen Homes volumes to 848 units sold (2017: 694 units) and increased margins to 14.4% (2017: 13.9%), in line with targets, driving 34.3% growth in operating profit to £31.3m (2017: £23.3m), with up to 25% volume growth and similar improvement in margins expected for 2019.

o Sold 49 acres of residential land to third-party housebuilders for £53m (2017: £56m) with at least a similar volume of sales expected for 2019.

 

· Leveraged regeneration activities:

o Released £141m of capital out of first phases of development at Longbridge and Swansea and completed latest phases of Swansea student accommodation and academic facilities.

o Prepared next phase of development at Swansea for delivery by 2021 and continue to enhance Longbridge vision ahead of employment-led next phase of development.

 

· Well-placed to deliver strong growth from existing pipeline and capital base, with meaningful improvement in return on capital expected and potential to broadly double adjusted EPRA EPS in medium term.

 

Enquiries:

 

St. Modwen Properties PLC

 

Mark Allan, Chief Executive

Tel: +44 (0)121 222 9400

Rob Hudson, Chief Financial Officer

www.stmodwen.co.uk

Tom Gough, Head of External Communications and Stakeholder Relations

 

 

 

FTI Consulting

 

Dido Laurimore

Tel: +44 (0)20 3727 1000

Ellie Sweeney

stmodwen@fticonsulting.com

   

 

A presentation for analysts and investors will be held at 9.30am today at Numis Securities, 10 Paternoster Square, London, EC4M 7LT.

 

If you would like to attend, please contact Ellie Sweeney at FTI Consulting on +44 (0)20 3727 1622 or stmodwen@fticonsulting.com. A live webcast of the presentation will be available at www.stmodwen.co.uk and presentation slides will also be available to download.

 

Alternatively, details for the live dial-in facility are as follows:

Participants (UK):

Tel: +44(0)330 336 9125

Password:

5739201

Webcast link:

http://webcasting.brrmedia.co.uk/broadcast/5c18dcdfe4f771677182a568

 

(1) Reconciliations between all the statutory and non-statutory measures and the explanations as to why the non-statutory measures give valuable further insight into the Group's performance are given in notes 2 and 3 to the Group financial statements.

 

This announcement contains certain forward-looking statements. Forward-looking statements can be identified by the use of forward-looking terminology, including the terms "believes", "estimates", "anticipates", "expects", "intends", "plans", "goal", "target", "aim", "may", "will", "would", "could" or "should" or, in each case, their negative or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. Forward-looking statements by their nature, involve risk and uncertainty because they relate to future events and circumstances. Actual outcomes and results may differ materially from any outcomes or results expressed or implied by such forward-looking statements. Any forward-looking statements made by or on behalf of the Company are made in good faith based on the information available at the time the statement is made; no representation or warranty is given in relation to them, including as to their completeness or accuracy or the basis on which they were prepared. The Company does not undertake to update forward looking statements to reflect any changes in its expectations with regard thereto or any changes in events, conditions or circumstances on which any such statement is based. Nothing in this announcement should be construed as a profit forecast.

 

 

 

 

CHAIRMAN'S STATEMENT

 

In 2018, we delivered solid financial results for our shareholders and a measurable increase in momentum in delivering on our focused strategy, built around our core purpose, 'Changing places. Creating better futures.' This purpose captures our regeneration heritage and acts as an important reference point for all our activities. In delivering on our purpose we aim to create value for all our stakeholders, be it delivering high-quality homes for our customers; our investment in creating new, flourishing communities; or the investment in our people.

 

One of our main goals in the year was to realise certain non-core asset disposals to accelerate investment in the growth areas of St. Modwen Homes and industrial and logistics development. The momentum in this is illustrated by the sale of £529m of assets, including more than half of our retail portfolio, a 22% increase in St. Modwen Homes volumes and an increase in our committed industrial and logistics pipeline from 1.0m to 1.5m sq ft.

 

Our financial results included a 4.3% increase in NAV per share, a 7.5% increase in adjusted EPRA EPS and a 6.0% total accounting return. Pleasingly, we also reduced our see-through borrowings to £237m, reducing our see-through LTV to 16.9%. Based on the revised dividend policy we announced last year, we will distribute 50% of our adjusted EPRA EPS as dividend, resulting in a total dividend for the year of 7.1 pence per share; a 13.1% increase on the previous year.

 

Board changes

 

As announced this time last year, after eight years I will step down as Chairman at the AGM in March 2019. In September, we announced the appointment of Danuta Gray as Chair Designate, who will take over as Chairman after the upcoming AGM. She brings a wealth of Board and leadership experience to St. Modwen, amongst others from her positions as a non-executive director of Old Mutual plc, Direct Line Insurance Group plc and the Defence Board of the UK Ministry of Defence, her role as Senior Independent Director of Aldermore Group plc and her previous role as Chief Executive of Telefónica O2 Ireland. I am confident the business will benefit greatly from her broad knowledge and experience in the ongoing development and delivery of our strategy.

 

People and culture

 

In my eight years as Chair of St. Modwen I have come to regard us as a unique enterprise. Our regeneration credentials are truly proven and not only provide us with a competitive advantage in acquisitions, but also fuel the continued delivery of our purpose. There are many examples of this, but for me the living testament to this is Longbridge, which has gone from a redundant car factory to a vibrant place to live, work, shop and study for thousands of people in 14 years and which still has further exciting development opportunities ahead.

 

In order to be successful, businesses need a clear purpose and an agile strategy, but to deliver on this they need engaged people, with the right skills and motivation. For people to remain engaged requires a positive, supportive culture and values, which can be felt on any encounter with any member of St. Modwen. I have had very many opportunities to observe this and I want to thank everybody for their valued contribution.

 

Prospects

 

In signing off as Chair in March, I believe St. Modwen should be justifiably proud for what has been achieved so far and the business is well placed for the future. The external environment is unsettled but following more than £800m of disposals over the past 18 months our financial leverage is low, whilst our pipeline is focused on two sectors which benefit from structural growth; regional housebuilding and industrial and logistics. The short-cycle nature of our projects provides flexibility, but building on our unique track-record and expertise we are confident we can continue to create value for all our stakeholders. As the prospects for St. Modwen are positive, I am pleased to hand over to my successor when the business is in such great shape and I wish the business every success in continuing to deliver on its purpose: Changing places. Creating better futures. 

CHIEF EXECUTIVE'S REVIEW

 

Overview

 

2018 has been a year of excellent progress for St. Modwen. In line with our expectations, it has been a year of focus, portfolio transition and growth. We sold £529m of assets, on average in line with book value, increasing our focus on sectors with the strongest structural growth prospects; we completed on 0.9m sq ft of industrial and logistics developments; we grew St. Modwen Homes volumes by 22%; and we reduced our see-through net borrowings by 39%. The combination of all this has strengthened our asset and capital base and therefore leaves us well placed to deliver a meaningful improvement in earnings and return on capital in the years to come. At the same time, our purpose: 'Changing places. Creating better futures.' is starting to be more closely embedded; for example, in the product quality of St. Modwen Homes and the vision for our major regeneration projects.

 

Our results for the year were solid, especially against a backdrop of significant asset rotation, de-leveraging and ongoing macro uncertainty. NAV per share increased 4.3% to 470.4 pence (2017: 450.9 pence) which, combined with dividends paid during the year, resulted in a stable total accounting return of 6.0% (2017: 6.0%). EPRA NAV per share increased 2.7% to 484.1 pence (2017: 471.2 pence). Despite a further £151m reduction in see-through net borrowings and a £7.5m loss of net rental income due to our disposals, adjusted EPRA earnings increased 7.8% to £31.7m (2017: £29.4m). As such, adjusted EPRA EPS increased 7.5% to 14.3 pence (2017: 13.3 pence) which, based on a 50% pay-out ratio, results in a 13.1% increase in the total dividend for the year to 7.1 pence per share (2017: 6.28 pence).

 

Key financial performance metrics

2018

2017

Change

NAV per share (pence)

470.4

450.9

+4.3%

EPRA NAV per share (pence)

484.1

471.2

+2.7%

Dividend per share (pence)

7.1

6.28

+13.1%

Total accounting return (%)

6.0

6.0

-

 

 

 

 

Adjusted EPRA earnings (£m)

31.7

29.4

+7.8%

Profit for the year (£m)

60.5

60.1

+0.7%

 

 

 

 

Basic earnings per share (pence)

27.1

26.9

+0.7%

Adjusted EPRA earnings per share (pence)

14.3

13.3

+7.5%

 

 

 

 

See-through net borrowings(1) (£m)

236.9

388.2

-39.0%

See-through loan-to-value(1) (%)

16.9

24.2

-7.3ppt

See-through loan-to-value (excluding residential)(1) (%)

29.3

37.2

-7.9ppt

(1) Including the Group's share of net borrowings and property held in joint ventures and associates.

 

 

Our strategy

 

We have made considerable progress in delivering on the objectives we established as part of our new strategy set out in June 2017. We sold £814m of assets over the past 18 months, representing more than 40% of our initial portfolio, including 85% of our London residential development land, over half of our retail portfolio and around 75% of the c. £100m small assets we identified in mid-2017. This rate of progress is well ahead of our initial plans and expectations and has allowed us to reduce our see-through net borrowings by more than half to £237m, which has reduced our see-through LTV to 16.9%, providing financial stability and a solid base for investment in the future.

 

At the same time, we have invested in our people and organisational design, accelerated our development activity and prepared our pipeline for further growth. This successful repositioning means that following a period where our focus was on enablement, we can now look forward to the next phase of our strategy. This phase is very much focused on growth, built on the substantial existing opportunities and expertise in our business, captured in three strategic objectives:

 

· build a high quality industrial and logistics business;

· grow our residential and housebuilding business; and

· leverage our regeneration reputation

 

The natural progression of our strategy, reflected in these updated objectives, focuses our business on three clearly-defined activities and sectors, each of which benefits from long-term structural growth characteristics; industrial and logistics, residential and housebuilding, and regeneration. Even though our strong financial position provides capacity to source new opportunities in these areas, the scale and scope of opportunities in our existing portfolio is significant, so we have no need to acquire, and equally, as we continue to recycle capital from existing assets into our pipeline, we have no need to attract additional funding to deliver on these.

 

Build a high quality industrial and logistics business

 

Industrial and logistics assets now make up 33% of our portfolio, up from 19% 18 months ago. We expect this to grow further, as we accelerate our development activity and retain most of the high-quality assets we develop. Non-core retail assets now make up only 6% of our portfolio and we only have a further 6% of other non-core commercial assets, including our residual small assets and surplus land. Combined, this amounts to c. £180m of assets which we intend to sell over the next three years. Having sold £390m of non-core commercial assets in 2018, we therefore expect disposals to slow from here.

 

As previously set out, we intend to reinvest the proceeds of our non-core disposals in our industrial and logistics pipeline. This has the potential to deliver over 15m sq ft of space in the long term, of which almost 10m sq ft already has planning. We estimate the latter could deliver over £60m of ERV in the medium term. With expected associated future capex of c. £635-685m and total development costs including land we already own of c. £740-790m, this reflects a c. 8% yield on cost and c. 9% yield on incremental capex, providing an attractive margin versus current valuation yields and the c. 5-6% net yield on the older, less efficient non-core assets we sell.

 

We continue to see good momentum in accelerating our development activity. Our committed pipeline currently stands at 1.5m sq ft, up from 1.0m sq ft a year ago, with a total development cost of £137m. We intend to retain 87% of this, with an expected ERV of £9.2m compared to £5.1m in early 2018. We have terms agreed on 19% of this and, subject to continued occupier demand, we expect our committed pipeline to grow to c. 2m sq ft in the next 1-2 years.

 

Grow our residential and housebuilding business

 

Our residential investments make up 43% of our portfolio. This is broadly stable compared to the 40% it was 18 months ago, but we have made considerable progress in accelerating the monetisation of value in our land bank. We have sold £286m of residential land since June 2017 and increased St. Modwen Homes volumes from 485 units in 2016 to 848 units in 2018, which has already driven a clear improvement in returns. Our focus remains on accelerating the pace at which we work through our land bank to further grow our return on capital and deliver more of the high-quality homes at an affordable price level that the UK needs.

 

Our own land bank comprises c. 18,400 plots (2017: c. 19,000) of which c. 85% have planning, excluding land we hold under option which could deliver a further c. 11,800 homes in the long term. This provides us with clear visibility and control of a pipeline to continue to grow St. Modwen Homes volumes by up to 25% per annum over 2019-2021, in line with the 22% growth to 848 units we delivered in 2018 (2017: 694 units). In line with our target, during 2018 our operating margins increased to 14.4% (2017: 13.9%) and we expect a similar step up towards our 16-17% medium-term target in 2019. Customer demand has remained resilient since the year-end, so our order book is currently up 36% in terms of private units compared to the same time last year.

 

In addition to the homes we delivered via St. Modwen Homes, we also sold 860 plots to third party housebuilders for £53m during 2018 (2017: £56m). We will continue to invest in preparing land for development to monetise the value in our land bank and expect to sell at least a similar amount of land in 2019 as we sold during 2018.

Leverage our regeneration reputation

 

Regeneration sits at the heart of our purpose; 'Changing places. Creating better futures.', and therefore is an important part of our strategy for the future. Over the past three decades, we have built up a strong track-record and expertise in bringing complicated sites back to life. This not only comes through in large projects such as Swansea Bay Campus, Longbridge and New Covent Garden Market, but also underpins the two other elements of our business, as many of the sites in our residential and industrial and logistics pipeline have been brought forward via our regeneration activities.

 

We have made positive progress on our existing large regeneration projects. We released £141m of capital from the initial phases of development at Longbridge and Swansea during the year and are progressing the next phases of development, with significant opportunities remaining at both sites. We aim to leverage our regeneration reputation and apply our unique skill-set more broadly going forward but, recognising the long-term nature of these projects, we will pursue this in a capital-efficient way.

 

Our returns

 

Our returns have been resilient during the repositioning of our portfolio. While delivering on the disposal of more than 40% of our assets and a £343m reduction in see-through net borrowings, and despite a relatively uncertain market backdrop, over the last two years our NAV per share is up 9.1%, our adjusted EPRA EPS is up 47.4% and we generated a steady total accounting return of 6.0% per annum. With the portfolio repositioning now substantially complete and our pipeline prepared for growth, the next phase of our strategy should see returns improve meaningfully from current levels.

 

We are, by the very nature of our activities, a total return business. Our ambition is to deliver a sustainable, low double-digit total return over time, with a significant part of this comprising income. The portfolio revaluation element of our returns is to a large extent cyclical, which makes it inherently difficult to forecast, yet we expect our improved portfolio quality and focus on sectors with the best structural growth prospects to underpin longer-term growth. The development element of our returns is driven by our regeneration activities and build-out of our industrial and logistics pipeline. Whilst these returns can vary on a year-by-year basis depending on the level of activity, the depth, breadth and quality of our pipeline is substantial, offering good visibility, and for industrial and logistics in particular, the c. 8% average yield on cost provides a healthy margin versus valuation yields.

 

This leaves the third key element of our returns: income, as measured by adjusted EPRA earnings. Driven by a combination of 1) reinvesting around £150m of the proceeds of our 2018 non-core disposals in our industrial and logistics pipeline; 2) recycling capital out of our remaining c. £180m non-core assets into this pipeline; 3) further growth in St. Modwen Homes to c. 1,300-1,400 units per annum, a level which could be sustained for the medium to longer term based on our current land bank; and 4) an improvement in St. Modwen Homes margins towards our 16-17% target, we see the potential to broadly double our adjusted EPRA EPS in the medium term from 2018 levels, assuming markets remain stable. This potential growth is broadly evenly split between industrial and logistics and housebuilding, reflecting the balance between these two parts of our business. Whilst we expect our borrowings to increase from the current low point due to the reinvestment in our pipeline, we maintain our target of keeping our LTV excluding residential below 40% over time and intend to keep our overall LTV in the mid 20 percents as part of this.

 

Based on our stated dividend policy, this potential medium-term growth in adjusted EPRA EPS should result in a meaningful increase in our dividend. This medium-term growth is not expected to be linear, as the large volume of disposals during 2018 will reduce our rental income in 2019 but, assuming no major disruption in current market conditions, we expect the impact on adjusted EPRA EPS to be more than offset by further growth in St. Modwen Homes profits, rental income from new developments and lower interest costs.

 

Given the heightened levels of uncertainty at present, it is of course important that we take sensible steps to protect our returns outlook in the near term. In addition to the repositioning of our portfolio towards structural growth sectors and the sharp reduction in borrowings since 2017, over the past few months we have also taken a number of proactive steps to insulate the business as much as possible from near-term disruption, particularly related to Brexit. For example, we are investing £10m in forward ordering all construction materials we import directly for six months of production in St. Modwen Homes and all our 2019 industrial and logistics projects; we have front-weighted our sales targets for the year in St. Modwen Homes, resulting in a 36% increase in our private order book versus the same point last year; and we are maintaining a tight control over discretionary spend. We intend to maintain this vigilance until such time as the economic outlook is more settled.

 

Our people and culture

 

The excellent progress on delivering our strategy during 2018 would not have been possible without the strong performance and dedication of our people. The new organisational design we introduced in 2017 has provided a clear alignment between individual roles and our strategic objectives, which, combined with a culture of more empowerment and accountability, is already driving positive results. This was reflected in our recent employee engagement survey, which showed high engagement and a marked improvement in the understanding of our strategy. Our people are key in delivering on the substantial opportunities we have in our business, so we will continue to invest in our workforce, not only in recruiting selective new roles, but also in personal development and training to support all levels of our business.

 

Looking forward

Following the successful repositioning over the last 18 months, for St. Modwen 2019 is set to be a year of improved focus, growth and ongoing delivery against our three strategic objectives.

 

The wider political and economic environment is uncertain and this is unlikely to change in the near term. The UK's planned exit from the European Union is likely to have an impact on international trade and the uncertainty around the longer-term effects of this could affect consumer and business confidence, although evidence of this in our current trading activity so far is limited. As mentioned, we have reduced our exposure to potential short-term trade disruption by forward ordering the materials we import directly for most of our 2019 pipeline, and having more than halved our net borrowings and reduced our exposure to challenging sectors such as retail and London residential land by c. £400m over the last 18 months, we are well placed to weather this uncertainty.

 

Meanwhile, our pipeline is focused on two sectors which continue to benefit from structural growth characteristics. Government policy remains supportive to continue to grow housebuilding in the UK and our focus on the regions, where affordability is much better than in and around London, leaves us in a good position, whilst industrial and logistics continues to benefit from structural changes in the way we work and shop. Combined with our strong balance sheet, this gives us confidence to continue to accelerate our development activity, although the short-cycle nature of our projects provides us with flexibility to adjust our pipeline should there be any unexpected changes in customer demand.

 

With clear visibility on the potential to drive a meaningful improvement in earnings and return on capital over time based on our existing pipeline of opportunities and capital base, without having to acquire, attract new capital or rely on a market upturn, we look forward to the next phase of our strategy with confidence. At this time, I would also like to thank our outgoing Chairman, Bill Shannon, on behalf of everyone at St. Modwen for his invaluable contribution to the company over the past eight years. His leadership, support and counsel have been instrumental in building St. Modwen into the focused, strong business it is today and he will leave the business in excellent shape when he retires at the upcoming AGM. 

PORTFOLIO AND OPERATIONAL REVIEW

 

Portfolio overview

 

Investments & disposals

 

Our portfolio has seen a major transformation during 2018. We sold £529m of assets, on average in line with book value, which more than offset the £191m we invested in acquisitions and developments (excluding housebuilding activities). Since we launched our new strategy in June 2017, we have now sold £814m of assets, representing more than 40% of our initial portfolio.

 

Our largest disposal during the year was the sale of our 45-year leasehold interest in the existing 2,005-bed student accommodation at Swansea Bay Campus for £139m in February, followed by the forward-sale of our 207-unit PRS development in Uxbridge for £75m in March. In May, we agreed the sale of Longbridge Shopping Park for £54m and Wembley Central shopping centre for £36m via two separate transactions. Just before the year end, we sold Edmonton Green shopping centre for £72m which, combined with the sale of three smaller retail assets, brought our total retail disposals for the year to £177m - on average less than 1% below the November 2017 book value of these assets.

 

In August, we sold a portfolio of 34 small assets for £47m (our share), so combined with the sale of two separate small assets, total proceeds from the sale of retail and small assets were £225m - almost double the £100-150m target we initially set for the year. We have now sold c. 75% of the c. £100m small assets we identified for sale in June 2017. We also sold £26m other non-core commercial assets and land, on average 11% above book value, and £53m of residential land, slightly above book value.

 

As we saw much better returns from investing our capital in our own pipeline than buying assets in the current investment market, we made no acquisitions during 2018 other than the drawdown of £51m of land for near-term development starts under existing development agreements, principally at Gatwick, Uxbridge and Chippenham.

 

 

 

Amount(1)

Initial yield(2)

 

£m

%

Acquisitions during 2018

 

 

Residential land

42

N/A

Commercial land

9

N/A

Total

51

N/A

Disposals during 2018(3)

 

 

Swansea student accommodation

139

5.4

Uxbridge PRS

75

N/A

Industrial & logistics

11

6.9

Non-core retail

177

6.2

Non-core other

74

7.8

Residential land

53

N/A

Total

529

6.1

 

(1) Based on the Group's share of amounts relating to joint ventures.

(2) EPRA net initial yield on income-producing assets excluding land.

(3) Excluding land transfers to St. Modwen Homes and completed home sales.

 

Looking forward, we will continue to optimise our portfolio to further improve our return prospects but following the large volume of sales over the past 18 months, the pace of disposals is set to slow from here. We have only £88m of non-core retail assets left plus a further £93m of residual small assets, surplus commercial land and non-industrial and logistics assets we deem non-core. We intend to complete ongoing works at a few of these properties but plan to sell all these assets over the next three years.

 

Whilst we are open to new opportunities, we will remain very selective when it comes to acquisitions given the substantial opportunities in our existing pipeline. We continue to plan to grow the share of income-producing investment assets as part of our portfolio to c. 60-65% over time (2018: 43%) by retaining the majority of our industrial and logistics developments and reducing our exposure to land.

 

Portfolio valuation

 

Adjusted for investments and disposals, our portfolio value increased 3.6% during the year and is now valued at £1.4bn. Our industrial and logistics portfolio makes up 33% of this, up from 19% in May 2017. Our residential investments comprise 43% of our portfolio, whilst regeneration projects make up 12%. Non-core retail and other commercial assets now comprise only 12% of our portfolio; split evenly between the two and down from as much as 34% only 18 months ago.

 

Our industrial and logistics portfolio increased in value by 9.2% during the year, driven by gains on developments, some 30bps yield compression and 2.3% ERV growth. In line with our expectations, retail values softened during 2018, with our residual non-core retail down 10.5% in value, although our regeneration assets with current retail use were up 3.3%, driven by our Trentham Gardens leisure/retail investments which continue to perform well. As expected, residential land values were broadly stable, up 1.2%.

 

 

Portfolio value

Valuation movement

EPRA net initial yield(1)

Equivalent yield(1)

LFL ERV growth(1)

 

£m

%

%

%

%

Industrial and logistics/other:

 

 

 

 

 

Industrial and logistics

461

9.2

5.3

7.1

2.3

Non-core retail

87

(10.5)

6.2

9.9

(2.2)

Non-core other

93

7.4

6.1

7.0

5.2

Total

641

5.7

5.5

7.6

1.0

Residential and housebuilding:

 

 

 

 

 

St Modwen Homes

390

0.3

 

 

 

Other development

206

2.8

 

 

 

Total

596

1.2

 

 

 

Regeneration:

 

 

 

 

 

Retail-led

85

3.3

7.5

8.1

2.7

Other

81

5.3

6.1

7.0

2.5

Total

166

4.3

7.1

7.8

2.6

 

 

 

 

 

 

Total portfolio

1,403

3.6

6.1

7.7

1.4

 

(1) On completed investment assets only, excluding current developments and land.

 

Going into 2019, occupier and investment demand for industrial and logistics remains strong. This has resulted in an increase in speculative development in the wider market, but this is largely driven by a small number of large units over 400,000 sq ft. Beyond this, speculative supply remains manageable in the context of the overall market and as take-up remains strong, supply and demand remain balanced. Following the marked yield compression in recent years, we believe future capital value growth is chiefly reliant on rental value growth.

 

Although demand for residential land remains robust, we expect upside in values to remain limited, as house price inflation is broadly offset by build cost inflation and the majority of our land bank already has planning consent. The sale of over half our retail portfolio at less than 1% below book value in 2018 shows there is demand for retail assets which are priced realistically, but the reduction in transaction volumes in the wider UK retail market shows this is not the case for all assets. We therefore expect retail values will continue to soften in 2019, but, at only 6% of our assets, our exposure to non-core retail is limited.

 

Operational performance

 

The annualised passing rent on our portfolio, which excludes contracted rent subject to rent-frees, stood at £39.4m at the end of November 2018, compared to £62.9m at the end of 2017, driven by disposals. Like-for-like rental income fell by 1.2% over the period, but this was solely driven by a £1m one-off at Trentham Gardens in the prior year, excluding which like-for-like rental income increased by 1.9%, with growth in industrial and logistics of 9.1%. Industrial and logistics now makes up 46% of our overall passing rent, up from 21% a year ago, and this share is expected to grow from here.

 

Overall vacancy is 18.9%, but around a quarter of our vacant space is deliberately held back for future developments and a further c. 40% relates to recent industrial and logistics developments. Most of this completed shortly before the year-end and we expect this space to be substantially let during 2019. We have seen good momentum in improving the occupancy of our existing assets, with a 5ppt increase in occupancy on a like-for-like basis and we signed 3.3m sq ft of new leases and lease renewals during the year, generating £13.4m of annualised rental income (£10.0m our share). On average, re-lettings and renewals were 25% above previous passing rent and in line with ERV. The average remaining lease term to first break of our portfolio decreased from 5.3 years to 4.1 years, largely as the disposal of Longbridge Shopping Park reduced the average by 0.8 years.

 

 

Passing rent(1)

ERV

Vacancy

LFL rental growth

 

£m

£m

%

%

Industrial and logistics/other:

 

 

 

 

Industrial and logistics

18.3

26.9

21.5

9.1

Non-core retail

6.7

10.0

26.8

(6.6)

Non-core other

2.5

3.1

21.2

5.9

Total

27.5

40.0

22.8

4.9

Residential and housebuilding:

 

 

 

 

St. Modwen Homes

1.8

1.8

 

 

Other development

1.0

1.4

 

 

Total

2.8

3.2

 

 

Regeneration:

 

 

 

 

Retail

6.8

7.8

8.8

(16.4)

Other

2.3

2.3

1.6

5.1

Total

9.1

10.1

7.1

(12.4)

 

 

 

 

 

Total portfolio

39.4

53.3

18.9

(1.2)(2)

 

 

 

 

 

 

 

 

(1) Excluding £0.9m of annualised turnover rent at Trentham Gardens.

(2) 1.9% adjusted for £1m one-off in retail regeneration in prior year.

Industrial and logistics

 

Development completions

 

We invested £76m in industrial and logistics capex during 2018. We completed 0.9m sq ft of space (2017: 0.9m sq ft), of which 0.3m sq ft was pre-sold. We will retain the remaining 0.6m sq ft, which, with an ERV of £4.5m and total development cost of £54m, is set to deliver an 8.3% yield on cost once fully let. This includes a 113,000 sq ft unit in Burton-on-Trent which was pre-let to global automotive manufacturing firm Grupo Antolin, the second phase of 119,000 sq ft across three units at Burton Gateway, the latest 116,000 sq ft across 14 units at Avonmouth and 125,000 sq ft across three units at Gloucester.

 

Most of our projects completed shortly before the year end, but we have secured 38% of the £4.5m retained ERV, with a further 17% under offer, compared to 54% and 11% respectively this time last year. The assets we retained from our 2017 pipeline are now 94% let and we are seeing good interest in the remaining space in our 2018 pipeline, so we are confident this will be substantially let during 2019. In total, we have agreed terms on £5.6m of development lettings since the start of 2018, representing 0.8m sq ft, including 153,000 sq ft at Tamworth to a global automotive supplier, the latest 119,000 sq ft at Burton Gateway, 80,000 sq ft at Gloucester to Amazon and Samworth Brothers and 35,000 sq ft at Avonmouth to pharma logistics firm Movianto.

 

Current developments

 

Our committed pipeline currently stands at 1.5m sq ft, up from 1.0m sq ft at the start of 2018, with total development cost of £137m compared to £101m in early 2018. We plan to retain 87% of this with an estimated ERV of £9.2m (early 2018: £5.1m), representing an expected yield on cost of 7.8%. This includes four units at Tamworth totalling 408,000 sq ft, a further 319,000 sq ft across six units at Avonmouth (ranging from 25,000 sq ft to 150,000 sq ft), a 104,000 sq ft unit at Burton Gateway, the first 106,000 sq ft building at Chippenham and the first 100,000 sq ft unit at Gatwick. In total, we have terms agreed to pre-let or sell 19% of our committed pipeline and we are seeing good interest in the remaining space.

 

Future pipeline

 

Our total pipeline stands at over 15m sq ft, of which c. 60% has planning. Over 10m sq ft of this is located at our key strategic sites, which are our largest sites in the best locations. These could be delivered over the next 5-8 years, partly subject to planning. In addition, we have a number of smaller sites which could deliver over 5m sq ft of potential space. Albeit smaller, these are in good locations and generally have planning, so they can support the near-term replacement of income following our retail and other non-core disposals.

 

During the year we secured planning consent for 1.0m sq ft of space at Chippenham, adjacent to junction 17 of the M4, 0.9m sq ft at Quedgeley, next to junction 12 of the M5 and we cleared planning conditions and finalised consents for 0.2m sq ft at Gatwick, adjacent to junction 10 of the M23. In addition to our committed pipeline, this means we have a further 8.1m sq ft consented space in our future pipeline.

 

This consented future pipeline could deliver c. £51m of ERV which, with future capex of £550-600m and total development cost including land we already own of £620-670m, is expected to deliver a c. 9% yield on incremental capex and c. 8% yield on cost. Delivery of this pipeline is therefore expected to generate significant growth in rental income compared to the c. 7% gross yield on non-core assets we sell, especially as operating costs are much lower than the c. 30% on our older, less-efficient retail and small assets. Moreover, given the substantial margin versus current valuation yields, this pipeline is expected to deliver meaningful development upside. We will maintain a disciplined approach to accelerating our development activity but, subject to occupier demand, we intend to further grow our committed pipeline to c. 2m sq ft in the next 1-2 years.

 

 

Size

Units

Expected completion

Pre-let/

sold(1)

Total

dev cost

Current

book value

Future capex

ERV

Yield on cost

Project

000 sq ft

 

 

%

£m

£m

£m

£m

%

Avonmouth

150

1

H1 2019

-

 

 

 

 

 

Avonmouth

70

2

H2 2019

-

 

 

 

 

 

Avonmouth

99

3

H1 2020

-

 

 

 

 

 

Tamworth

89

3

H2 2019

-

 

 

 

 

 

Tamworth

319

1

H1 2020

-

 

 

 

 

 

Gatwick

100

1

H2 2019

-

 

 

 

 

 

Chippenham

106

1

H2 2019

-

 

 

 

 

 

Burton Gateway

104

1

H2 2019

-

 

 

 

 

 

Burton

13

1

H1 2019

100

 

 

 

 

 

Stoke

43

1

H1 2020

-

 

 

 

 

 

Stoke

37

1

H2 2019

-

 

 

 

 

 

Bury

86

10

H1 2020

-

 

 

 

 

 

Lincoln

95

2

H1 2019

-

 

 

 

 

 

Industrial and logistics - to be retained

1,311

28

 

2

119

35

84

9.2

7.8

Burton

72

 

H1 2019

-

 

 

 

 

 

Bury

36

 

H1 2020

-

 

 

 

 

 

Stoke

43

 

H1 2020

100

 

 

 

 

 

Stoke

44

 

H2 2019

-

 

 

 

 

 

Industrial and logistics - to be sold

195

 

 

21

18

4

11

 

 

Uxbridge PRS

150

 

H1 2019

100

 

 

 

 

 

Swansea University student accommodation

75

 

H1 2019

100

 

 

 

 

 

Longbridge - 3 Devon Way

21

 

H1 2020

100

 

 

 

 

 

Other(2)

246

 

 

100

35

28

6

 

 

 

 

 

 

 

 

 

 

 

 

Total(2)

1,752

 

 

17

172

67

101

 

 

 

(1) Based on ERV for projects to be retained and total development cost for projects to be sold.

(2) The total development cost, book value and future capex exclude Uxbridge PRS which was forward-sold during the year.

 

 

Residential and housebuilding

 

Development completions

 

The market for new-build housing in the UK regions remained resilient and we continued to see good demand for the high-quality homes built by our housebuilding business, St. Modwen Homes. Reflecting this, we sold 848 units during the year, representing an increase of 22% versus last year (2017: 694 units), in line with our target to grow volumes by up to 25% p.a. in the period to 2021.

 

Our private average sales price increased 8.9% to £282,000 (2017: £259,000), with like-for-like prices up 3.1% and the remainder driven by changes in the mix of units and sites. St. Modwen Homes is now sales active on 20 sites, up from 15 at the end of 2017. In terms of quality and safety, we achieved a 4* rating from HBF but our net promoter score increased from 53 to 63 over the year and we retained our RoSPA Gold safety accreditation. St. Modwen Homes operating margin increased to 14.4% (2017: 13.9%), in line with our target to improve our margin by c. 0.5ppt.

 

As a result of its strong growth, St. Modwen Homes operating profit increased 34.3% to £31.3m (2017: £23.3m). This more than offset the planned reduction in profits from the Persimmon JV to £2.6m (2017: £8.1m), which continues to wind down its activities, having sold 95 units during the year (2017: 227). All in all, overall housebuilding profit therefore increased 8.0% to £33.9m (2017: £31.4m).

 

St. Modwen Homes: performance metrics

2018

2017

Change

Total units sold

848

694

22.2%

Private units sold

709

619

14.5%

Private sales rate

0.8

0.8

-

Private ASP (£k)

282

259

8.9%

Affordable ASP (£k)

118

97

21.6%

Operating margin (%)

14.4

13.9

0.5ppt

 

Current developments

 

Since the end of 2018, demand for our high-quality St. Modwen Homes product has remained robust. Reflecting this and our efforts to front-weight sales targets, our private order book is currently up 36% compared to the same time last year. Assuming market conditions remain stable, we expect to grow the number of sales active sites to 28 during 2019 and we continue to target growth in volumes of up to 25% this year.

 

As the land we transfer to St. Modwen Homes is held at market value, upside from house price inflation and planning gains is captured via revaluation gains elsewhere in the Group, which continues to reduce our margin by an estimated c. 2-3ppt relative to housebuilders who hold their land at historic cost. We maintain our target to improve margins to c. 16-17% in the medium term by optimising site coverage, scale efficiencies and a range of other initiatives and we target a further c. 0.5ppt step-up in margin in 2019. As we grow, we remain firmly focused on delivering a high-quality product for our customers and we target a 5* HBF rating for 2019. We expect activity in the Persimmon JV to wind down in the next two years, but this now makes up less than 10% of our overall housebuilding profits, so we expect the impact of this to be more than offset by further growth in St. Modwen Homes profits.

 

In addition to our housebuilding activities, we expect to complete and hand over our 207-unit PRS scheme in Uxbridge in Spring this year which we forward-sold for £75m in early 2018.

 

Future pipeline

 

At the end of 2018, our owned land bank comprised c. 18,400 plots (2017: c. 19,000), of which c. 85% have planning. The majority of this is located in the Midlands and the South West, including our two largest sites in South Wales which combined make up c. 7,000 plots. In addition, the land we control via development agreements could potentially cater for a further c. 11,800 new homes in the long term, around 40% of which is still subject to planning.

 

This substantial pipeline provides us with clear visibility to sustain the delivery of c. 1,300-1,400 units per annum. by St. Modwen Homes in the medium to longer term, with potential to grow beyond that, in line with our target to grow St. Modwen Homes volumes by up to 25% per annum in the period to 2021. To further accelerate the monetisation of the value in our land bank, we also continue to sell land to third-party housebuilders. During 2018, we sold 860 plots across 49 acres of land for £53m (2017: £56m), including the final phase at Mill Hill, north London and we expect to sell at least a similar amount in 2019.

 

Regeneration

 

Development progress

 

We made good progress on our three existing major regeneration schemes during the year. At Swansea Bay Campus, we released £87m of capital from the sale of the first phase of student accommodation, net of the transfer of a £52m finance lease creditor, and we completed the latest 40,000 sq ft academic facility, which was forward-sold to global education provider Navitas. At Longbridge, we released £54m of capital via the sale of the Shopping Park and we sold 8.5 acres of land to a third-party housebuilder for the delivery of 215 new homes. At New Covent Garden Market, via our 50:50 joint venture with VINCI, we continued to progress the relocation of the existing market facilities following the sale of the first 10 acres of land in 2017.

 

Current developments

 

The release of capital from the first phases of development at Swansea and Longbridge has been important to unlock the next phases of development. At Swansea, we completed the latest 411 student beds in early 2019 which, like the first phase, we expect to sell in due course. At Longbridge, we agreed terms on a 15-year fixed pre-let for a 21,100 sq ft office building, which will complete the Devon Way office cluster and at NCGM, the ongoing process of relocating the market facilities is on track.

 

Future pipeline

 

Our three existing major regeneration projects have significant future development potential. We continue to work on enhancing the vision for our 468-acre Longbridge site, which is c. 50% developed. The next phase of development could deliver c. 0.7m sq ft employment space, but we want to make sure this fits our placemaking ambitions and that we create a lasting legacy at this important scheme. At Swansea Bay Campus, we continue to prepare plans for the next 85,000 sq ft of academic facilities and 600 student beds for delivery by 2021, with a further c. 250,000 sq ft and 1,000 beds development potential remaining beyond that. At NCGM, completion of the market relocation will release a further 10 acres of residential development land to the joint venture in the long term.

 

Beyond these three projects, we have started preliminary discussions on a potential large-scale mixed-use redevelopment opportunity at Wythenshawe, between Manchester city centre and Manchester Airport, where we own an existing 1960s retail centre, and we have started to explore further opportunities at Trentham Gardens. There is no decision imminent on either scheme but even though the predominant use of both assets is currently retail, we intend to retain them for the time being to explore their wider development potential and, in the meantime, both assets continue to produce a good income return. 

FINANCIAL REVIEW

 

Overview

 

Our financial performance for the year was solid. Despite the significant portfolio rotation, NAV per share increased 4.3% to 470.4 pence (2017: 450.9 pence) and EPRA NAV per share increased 2.7% to 484.1 pence (2017: 471.2 pence). Adjusted EPRA earnings increased 7.8% to £31.7m (2017: £29.4m), despite our substantial de-leveraging via disposals, which reduced see-through net borrowings by £151.3m and see-through loan-to-value by 7.3ppt to 16.9% (2017: 24.2%), as the associated reduction in rental income was more than offset by a fall in interest costs. As a result, adjusted EPRA EPS grew 7.5% to 14.3 pence (2017: 13.3 pence) and including the dividends paid during the year, our total accounting return was stable at 6.0% (2017: 6.0%).

 

Our dividend policy is aligned to cash profitability and we intend to pay a dividend equivalent to c. 50% of adjusted EPRA EPS per year, with the aim of providing a sustainable, progressive dividend for our shareholders. Reflecting this, we will pay a final dividend of 4.0 pence per share, to be paid on 4 April 2019 to shareholders on the register as at 8 March 2019. This brings the total dividend for 2018 to 7.1 pence per share, marking an increase of 13.1% compared to last year (2017: 6.28 pence).

 

Presentation of financial information

 

Due to the number of significant joint venture arrangements, the statutory financial statement disclosures do not always provide a straightforward way of understanding our business. Reconciliations between all the statutory and non-statutory measures and the explanations as to why the non-statutory measures give valuable further insight into the Group's performance are given in notes 2 and 3 to the Group financial statements. The Group has four material joint ventures, three of which are in partnership with VINCI and one in partnership with Salhia. The VINCI joint ventures comprise the NCGM operation and joint ventures at Uxbridge and Mill Hill (the latter through The Inglis Consortium), both of which are engaged in the remediation and subsequent sale of land. The Salhia joint venture, Key Property Investments (KPI), owns a portfolio of principally income producing industrial assets acquired between 1998 and 2002.

 

We use adjusted EPRA earnings and adjusted EPRA EPS as key performance measures, which exclude non-cash valuation gains and losses. As our residential developments are built to sell, residential profits are cash-based and therefore included in this metric, but as our commercial developments are predominantly built to hold, commercial development profits are largely non-cash. As such, these are excluded from adjusted EPRA earnings, other than development fee income. As trading profit is no longer used as a key performance measure in our new strategy, we will no longer report this from 2019 onwards.

 

 

2018

2017

 

Total(1)

Trading profit

Other

Total(1)

Trading profit

Other

 

£m

£m

£m

£m

£m

£m

Gross rental income

59.7

59.7

-

67.6

67.6

-

Property outgoings

(12.9)

(12.9)

-

(13.8)

(13.8)

-

Other net income

2.2

2.2

-

2.0

2.0

-

Net rental and other income

49.0

49.0

-

55.8

55.8

-

Housebuilding operating profit

33.9

33.9

-

31.4

31.4

-

Development fee income

3.4

3.4

-

3.8

3.8

-

Administrative expenses

(32.5)

(32.5)

-

(29.0)

(29.0)

-

Net interest costs

(14.6)

(14.6)

-

(24.1)

(24.2)

0.1

Taxation on adjusted EPRA earnings

(7.2)

-

(7.2)

(8.4)

-

(8.4)

Less non-controlling interests

(0.3)

-

(0.3)

(0.1)

-

(0.1)

Adjusted EPRA earnings

31.7

39.2

(7.5)

29.4

37.8

(8.4)

Property development gains

37.0

37.0

-

19.4

19.4

-

Property disposal (losses)/gains

(7.1)

(7.1)

-

7.4

7.4

-

Property revaluation gains

11.4

-

11.4

34.6

-

34.6

Change in discounted NCGM liability

4.7

-

4.7

(24.6)

-

(24.6)

Net other finance costs

(12.7)

-

(12.7)

(7.7)

-

(7.7)

Taxation on other earnings

(4.8)

-

(4.8)

1.5

-

1.5

Less non-controlling interests

-

-

-

(0.4)

-

(0.4)

Profit attributable to owners of the Company

60.2

69.1

(8.9)

59.6

64.6

(5.0)

Basic earnings per share (pence)

27.1

 

 

26.9

 

 

 

(1) This table is presented on a proportionally consolidated basis, including the Group's share of profits and losses of joint ventures and associates in the income statement categories to which they relate, rather than on a statutory basis as one line representing the share of net losses of those joint ventures and associates.

 

Net rental and other income

 

As expected, disposals reduced our net rental income during 2018 by £7.5m. This was partly offset by £2.1m income from retained developments, but overall the Group's share of net rental and other income decreased to £49.0m (2017: £55.8m). The full-year impact of last year's disposals and the time-lag between these and developing and leasing our industrial and logistics pipeline means we expect net rental income to reduce further in 2019 before growing over subsequent years.

 

Administrative expenses

 

Due to our investment in preparing our business for future growth, administrative expenses for the year increased as expected to £32.5m from an underlying level of £30.5m for 2017, adjusted for a £1.5m one-off gain that year. During 2018 we capitalised £1.1m of costs directly related to commercial development activities, which improves the consistency of adjusted EPRA earnings, as property development gains are excluded from this measure. We expect overhead costs for 2019 to be broadly in line with 2018 and our portfolio repositioning to improve efficiency in the medium term.

 

Interest and other finance costs

 

Net interest costs for the year fell to £14.6m (2017: £24.1m) on a see-through basis, principally due to a reduction in debt due to our disposals, a lower average cost of borrowing following the refinancing of our bank facilities in December 2017 and the capitalisation of £2.3m interest costs on commercial developments. We expect net interest cost to reduce further in 2019, principally due to the early redemption of our retail bond in November 2018 which reduces our interest expense by c. £3m.

 

Net other finance costs were £12.7m (2017: £7.7m). This includes a £3.5m charge for discount unwinds, principally on our share of the long-term commitment to deliver the NCGM project, and a £1.8m charge for the amortisation of arrangement fees in relation to our loan facilities. The combined effect of this was less than the c. £7m of costs in the last two years, but we expect this to revert to this level in 2019 and recur at relatively similar levels. Other finance costs also included an aggregate £7.3m one-off expense related to the refinancing of our bank facilities and the early redemption of our retail bond. The final element of our other finance costs relates to the mark-to-market valuation of our convertible bond and derivatives, which is driven by the movement in our share price and swap rates and resulted in a £0.1m expense in the year.

 

Investment property revaluation and disposal gains/losses

 

All our investment properties are independently valued every six months by our external valuers, Cushman & Wakefield and Jones Lang LaSalle (the latter for NCGM only), who base their valuations upon open market transactions between a willing buyer and a willing seller at the balance sheet date. In accordance with accounting standards, valuation movements are reflected as gains or losses in the income statement. We also independently assess our work in progress for any impairment issues.

 

During 2018, our portfolio saw a revaluation gain of £11.4m and a £4.7m credit from changes to the NCGM build programme. In 2017, the portfolio recorded a revaluation gain of £34.6m, but this was partly offset by a £24.6m charge related to an increase in the liability to establish a market at Nine Elms. We recorded a £7.1m loss on property disposals for the year (2017: £7.4m gain), but this was partly offset by a £3.4m gain on asset disposals included in commercial development gains. As a result of this and an increase in development activity, gains on commercial developments increased to £37.0m (2017: £19.4m). 

Taxation and profit

 

Our total tax charge (including joint venture tax) for the full year was £12.0m (2017: £6.9m) resulting in a net profit after tax of £60.5m (2017: £60.1m).

 

As a property group, tax and its treatment is often an integral part of transactions. The outcome of tax treatments is recognised by the Group to the extent that the outcome is reasonably certain. Overall, the Group effective tax rate for the full year of 16.6% (2017: 10.3%) increased, principally due to the freezing of indexation allowance from 31 December 2017. As signalled previously, the effective tax rate is expected to remain at broadly similar levels, slightly below the standard rate of tax of 19%.

 

Balance sheet and net asset value

 

The net asset value attributable to shareholders of the Group increased to £1,044.4m (2017: £1,000.3m) or 470.4 pence per share, which represents a 4.3% increase over the year (2017: 450.9 pence). Combined with the dividend of 7.36 pence per share (2017: 6.08 pence per share) paid during the year, this reflects a total accounting return of 6.0% (2017: 6.0%). EPRA NAV per share increased by 2.7% to 484.1 pence (2017: 471.2 pence), partly reflecting the crystallisation of £5.1m interest rate swap liabilities upon refinancing our bank facilities, which reduced EPRA NAV by 1.9 pence per share.

 

 

30 Nov 2018

30 Nov 2017

 

Group

Joint ventures and associates

Total(1)

Total(1)

 

£m

£m

£m

£m

Property portfolio

1,302.6

100.7

1,403.3

1,664.0

Other assets

 118.3

 80.3

 198.6

167.5

Gross assets

 1,420.9

 181.0

 1,601.9

1,831.5

Net borrowings

 (271.1)

 34.2

 (236.9)

(388.2)

Finance leases

 (3.0)

 (0.9)

 (3.9)

(57.9)

Other liabilities

 (185.6)

 (125.2)

 (310.8)

(379.4)

Gross liabilities

 (459.7)

 (91.9)

 (551.6)

(825.5)

Net assets

961.2

89.1

1,050.3

1,006.0

Non-controlling interests

(5.9)

-

(5.9)

(5.7)

Equity attributable to owners of the Company

955.3

89.1

1,044.4

1,000.3

NAV per share (pence)

 

 

470.4

450.9

EPRA NAV per share (pence)

 

 

484.1

471.2

      

 

(1) This table is presented on a proportionally consolidated basis, including the Group's share of assets and liabilities of joint ventures and associates in the balance sheet categories to which they relate, rather than on a statutory basis as one line representing the share of net assets of those joint ventures and associates.

 

 

Net borrowings

 

We saw a substantial reduction in our see-through net borrowings during 2018. Driven by our disposal activity, we generated cash before new investment, tax and dividends during the year of £655.8m (2017: £542.7m), well in excess of new investment, and a £14.1m increase in inventories to £376.0m (2017: £361.9m).

 

As a result, see-through gross borrowings fell £141.8m during 2018 to £321.5m (2017: £463.3m). See-through net borrowings reduced by £151.3m to £236.9m (2017: £388.2m). This excludes £37.5m (representing our 50% share) held in a development account for the delivery of the NCGM project which continues to be held in a one-year deposit account and therefore does not qualify as cash in our net borrowings calculation. In addition to reducing our borrowings, the sale of the Swansea student accommodation also reduced our finance lease liabilities by £51.8m to £3.9m.

 

Consequently, our see-through LTV fell 7.3ppt to 16.9% (2017: 24.2%), or 14.2% including the £37.5m held on one-year deposit. Excluding residential investments, our see-through LTV decreased to 29.3% (2017: 37.2%), or 24.7% including the £37.5m held on one-year deposit, which remains below our 40% target. Since we announced our new strategy in June 2017, see-through net borrowings are down by more than half, whilst our see-through LTV is down from 33.1% to 16.9%. We expect see-through net borrowings to increase in 2019 as we reinvest part of the proceeds from our disposals during 2018 into our pipeline, but to remain below 2017 year-end levels.

 

See-through

30 Nov 2018(1)

30 Nov 2017(1)

Gross borrowings (£m)

321.5

463.3

Net borrowings (£m)

236.9

388.2

Loan-to-value(2) (%)

16.9

24.2

Loan-to-value (excluding residential)(2) (%)

29.3

37.2

 

(1) Proportionally consolidated, including the Group's share of joint ventures and associates.

(2) See-through loan-to-values are reconciled in note 2j to the Group financial statements.

 

Financing

 

We refinanced nearly all our debt during the year. In December 2017, we refinanced £488m of secured bilateral debt facilities expiring in 2019/2021 with a new £475m unsecured club facility with an initial maturity of five years and two one-year extension options. We recently agreed the first one-year extension of this facility. In November, we announced we had signed a £75m facility from the Homes England Home Building Fund, with an initial maturity of seven years and an option to extend this to ten years. We also redeemed our £80m retail bond which was scheduled to mature in November 2019, which means other than the refinancing of our small KPI JV facility, which is almost complete, the only debt maturing before December 2023 is our £100m convertible bond. With £236.9m see-through net borrowings compared to £680m facilities we have ample financial headroom, so with the shares currently trading below the conversion price, we intend to repay this bond upon its maturity in March 2019.

 

As a result of our financing activities, our average debt maturity increased to 4.5 years at the end of 2018 (2017: 2.7 years). Pro-forma for the refinancing of the KPI facility, drawdown of the Homes England facility and the planned convertible bond repayment, our average debt maturity would be 5.2 years.

 

See-through

Pro-forma(1)

30 Nov 2018

30 Nov 2017

Available facilities (£m)

565.0

680.0

703.0

Average duration of facilities (years)

5.2

4.5

2.7

Weighted average interest rate(2) (%)

3.7

3.8

4.5

Percentage of gross borrowings fixed or hedged (%)

65.8

66.9

87.5

 

(1) November 2018 pro-forma for drawdown of £75m Homes England facility, refinancing of the KPI facility, repayment of £100m convertible bond maturing in March 2019 and associated hedging transactions.

(2) The weighted average interest rate is calculated using current interest rates, commitment fees and hedging profile applied to the see-through gross borrowings at 30 November 2018, thereby assuming constant net borrowing levels for 2018.

 

Hedging and cost of debt

 

Our weighted average interest rate reduced to 3.8% (2017: 4.5%) due to the refinancing of our bank facilities and the repayment of our retail bond which carried a 6.25% coupon. The interest cost of the Homes England facility is similar to our bank facilities, so pro-forma for the drawdown of this loan, the refinancing of the KPI facility, the convertible bond repayment and associated hedging transactions, our weighted average interest rate would be 3.7%.

 

We aim to have predictable costs attached to our borrowings, so our policy is to hedge a significant portion of our interest rate risk. The proportion of borrowings which are fixed or hedged is 66.9% (2017: 87.5%), or 65.8% on a pro-forma basis, and we continue to manage our interest rate risk via a combination of caps and hedges.

 

Corporate funding covenants

Covenant compliance continues at all levels and across all metrics and we continue to operate with considerable headroom against all measures. Our portfolio could withstand an almost 40% fall in values before our tightest covenant would be breached.

 

Mark Allan Rob Hudson

Chief Executive Chief Financial Officer

4 February 2019

 

 

 

GROUP INCOME STATEMENT

for the year ended 30 November 2018

 

 

 

 

 

 

 

 

 

2018

2017

 

Notes

£m

£m

Revenue

1

433.0

318.6

Net rental income

1

41.4

48.8

Development profits

1

72.2

58.9

Investment property disposal gains

1

7.1

6.7

Investment property revaluation gains

8

19.2

16.2

Other net income

1

2.2

2.0

Net loss of joint ventures and associates (post-tax)

9

(3.1)

(8.5)

Administrative expenses

 

(43.2)

(35.9)

Profit before interest and tax

 

95.8

88.2

Finance costs

4

(25.8)

(30.0)

Finance income

4

2.4

12.1

Profit before tax

 

72.4

70.3

Taxation

5

(11.9)

(10.2)

Profit for the year

 

60.5

60.1

Attributable to:

 

 

 

Owners of the Company

 

60.2

59.6

Non-controlling interests

 

0.3

0.5

Profit for the year

 

60.5

60.1

 

 

 

 

 

 

2018

2017

 

Notes

Pence

Pence

Basic earnings per share

6

27.1

26.9

Diluted earnings per share

6

25.5

26.7

 

 

GROUP STATEMENT OF COMPREHENSIVE INCOME

for the year ended 30 November 2018

 

 

 

 

 

 

 

 

 

2018

2017

 

Notes

£m

£m

Profit for the year

 

60.5

60.1

Items that will not be reclassified to profit and loss:

 

 

 

Pension fund actuarial losses

 

-

(0.1)

Total comprehensive income for the year

 

60.5

60.0

Attributable to:

 

 

 

Owners of the Company

 

60.2

59.5

Non-controlling interests

 

0.3

0.5

Total comprehensive income for the year

 

60.5

60.0

 

 

 

 

GROUP BALANCE SHEET

as at 30 November 2018

 

 

 

 

 

 

 

 

 

2018

2017

 

Notes

£m

£m

Non-current assets

 

 

 

Investment properties

8

939.3

1,168.5

Property, plant and equipment and intangibles

 

17.4

5.1

Investments in joint ventures and associates

9

89.1

119.6

Trade and other receivables

10

6.7

2.3

 

 

1,052.5

1,295.5

 

 

 

 

Current assets

 

 

 

Inventories

11

366.4

352.7

Trade and other receivables

10

90.2

72.1

Derivative financial instruments

 

0.9

0.8

Cash and cash equivalents

 

38.9

0.5

 

 

496.4

426.1

 

 

 

 

Current liabilities

 

 

 

Trade and other payables

12

(158.2)

(176.0)

Derivative financial instruments

 

(0.9)

(4.8)

Borrowings and finance lease obligations

13

(100.2)

(0.6)

Current tax liabilities

5

(0.9)

(6.2)

 

 

(260.2)

(187.6)

 

 

 

 

Non-current liabilities

 

 

 

Trade and other payables

12

(5.7)

(20.1)

Borrowings and finance lease obligations

13

(213.0)

(491.3)

Deferred tax

5

(19.7)

(16.6)

 

 

(238.4)

(528.0)

Net assets

 

1,050.3

1,006.0

 

 

 

 

Capital and reserves

 

 

 

Share capital

14

22.2

22.2

Share premium account

 

102.8

102.8

Retained earnings

 

869.8

825.7

Share incentive reserve

 

4.7

5.1

Own shares

 

(1.3)

(1.7)

Other reserves

 

46.2

46.2

Equity attributable to owners of the Company

 

1,044.4

1,000.3

Non-controlling interests

 

5.9

5.7

Total equity

 

1,050.3

1,006.0

 

 

 

 

GROUP STATEMENT OF CHANGES IN EQUITY

for the year ended 30 November 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

Share premium account

Retained earnings

Share incentive reserve

Own shares

Other reserves

Equity attribut-able to owners of the Company

Non-control-ling interests

Total equity

 

£m

£m

£m

£m

£m

£m

£m

£m

£m

Equity at 30 November 2016

22.2

102.8

779.7

4.9

(0.6)

46.2

955.2

6.9

962.1

Profit for the year

-

-

59.6

-

-

-

59.6

0.5

60.1

Pension fund actuarial losses

-

-

(0.1)

-

-

-

(0.1)

-

(0.1)

Total comprehensive income for the year

-

-

59.5

-

-

-

59.5

0.5

60.0

Share-based payments

-

-

-

1.8

-

-

1.8

-

1.8

Deferred tax on share-based payments

-

-

-

0.3

-

-

0.3

-

0.3

Settlement of share-based payments

-

-

-

(1.9)

(1.1)

-

(3.0)

-

(3.0)

Dividends paid (note 7)

-

-

(13.5)

-

-

-

(13.5)

(1.7)

(15.2)

Equity at 30 November 2017

22.2

102.8

825.7

5.1

(1.7)

46.2

1,000.3

5.7

1,006.0

Profit and total comprehensive income for the year

-

-

60.2

-

-

-

60.2

0.3

60.5

Share-based payments

-

-

-

1.8

-

-

1.8

-

1.8

Deferred tax on share-based payments

-

-

-

(0.1)

-

-

(0.1)

-

(0.1)

Settlement of share-based payments

-

-

0.3

(2.1)

0.4

-

(1.4)

-

(1.4)

Dividends paid (note 7)

-

-

(16.4)

-

-

-

(16.4)

(0.1)

(16.5)

Equity at 30 November 2018

22.2

102.8

869.8

4.7

(1.3)

46.2

1,044.4

5.9

1,050.3

 

 

 

 

 

 

 

 

 

 

Own shares represent the cost of 345,744 (2017: 519,906) shares held by The St. Modwen Properties PLC Employee Share Trust. The open market value of the shares held at 30 November 2018 was £1.3m (2017: £2.0m).

 

 

 

 

 

 

 

 

 

 

The other reserves comprise a capital redemption reserve of £0.3m (2017: £0.3m) and the balance of net proceeds in excess of the nominal value of shares arising from an equity placing in 2013 of £45.9m (2017: £45.9m).

 

 

 

 

GROUP CASH FLOW STATEMENT

for the year ended 30 November 2018

 

 

 

 

 

 

 

 

 

2018

2017

 

Notes

£m

£m

Operating activities

 

 

 

Profit before interest and tax

 

95.8

88.2

Net loss of joint ventures and associates (post-tax)

9

3.1

8.5

Investment property disposal gains

 

(7.1)

(6.7)

Investment property revaluation gains

8

(19.2)

(16.2)

Depreciation

 

1.0

1.1

(Decrease)/increase in net realisable value provisions

11

(0.4)

2.0

Increase in inventories

 

(21.9)

(97.7)

(Increase)/decrease in trade and other receivables

 

(29.1)

36.1

(Decrease)/increase in trade and other payables

 

(27.0)

17.4

Share-based payments expense and settlement

 

0.4

(1.2)

Tax paid

5

(14.2)

(16.2)

Net cash (outflow)/inflow from operating activities

 

(18.6)

15.3

Investing activities

 

 

 

Proceeds from investment property disposals

 

322.7

60.1

Investment property additions

 

(112.5)

(61.6)

Interest received

 

1.2

12.3

Capital injection into joint ventures and associates

 

(0.4)

(1.4)

Property, plant and equipment and intangibles additions

 

(6.3)

(2.0)

Dividends received from joint ventures and associates

9

27.8

58.1

Net cash inflow from investing activities

 

232.5

65.5

Financing activities

 

 

 

Dividends paid

7

(16.4)

(13.5)

Dividends paid to non-controlling interests

 

(0.1)

(1.7)

Interest paid

 

(17.6)

(26.1)

Repayments of obligations under finance lease arrangements

 

(0.5)

(3.3)

Refinancing outflows

 

(16.6)

-

Borrowings drawn

 

612.0

209.2

Repayment of borrowings

 

(736.3)

(249.1)

Net cash outflow from financing activities

 

(175.5)

(84.5)

Increase/(decrease) in cash and cash equivalents

 

38.4

(3.7)

Cash and cash equivalents at start of year

 

0.5

4.2

Cash and cash equivalents at end of year

 

38.9

0.5

 

 

 

 

GROUP ACCOUNTING POLICIES

for the year ended 30 November 2018

 

Basis of preparation

The Group's financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs) as issued by the International Accounting Standards Board (IASB) and as adopted by the EU (EU IFRSs) as they apply to the Group for the year ended 30 November 2018, applied in accordance with the provisions of the Companies Act 2006.

 

The financial statements have been prepared on the historical cost basis except for the revaluation of certain properties, derivative financial instruments, the convertible bond and the defined benefit section of the Group's pension scheme.

 

The financial information contained within this announcement has been prepared on the basis of the accounting policies applied in the Group's financial statements for the year ended 30 November 2018, which are not reproduced in this announcement. The financial information contained within this announcement does not constitute the Group's statutory accounts for the years ended 30 November 2017 or 30 November 2018, but is derived from those accounts.

 

Statutory accounts for 2017 have been delivered to the Registrar of Companies and those for 2018 will be delivered and made available on the Company's website www.stmodwen.co.uk following the Company's annual general meeting. The auditor has reported on these accounts; its report was unqualified, did not include any matters to which the auditor drew attention by way of emphasis without qualifying its report and did not contain statements under sections 498(2) or (3) of the Companies Act 2006.

 

Going concern

The financial statements have been prepared on a going concern basis. The directors have considered the factors likely to affect the future development, performance and position of the Group and reviewed the current financial position of the Group, including its joint ventures and associates. This review included an assessment of future funding requirements, valuation projections and the ability of the Group to meet covenants on its existing borrowing facilities, taking into consideration the ability of the Group to robustly defend the short-term impacts of a hard Brexit. As a result of this review, the directors believe that the Group has adequate resources to fund its operations for the foreseeable future and so have determined that it remains appropriate for the financial statements to be prepared on a going concern basis.

 

 

 

NOTES TO THE GROUP FINANCIAL STATEMENTS

for the year ended 30 November 2018

 

 

 

 

 

 

 

 

 

 

 

1. Segmental information

 

 

 

 

 

 

a. Reportable segments

 

 

 

 

 

 

IFRS 8 Operating Segments requires the identification of the Group's operating segments, defined as being discrete components of the Group's operations whose results are regularly reviewed by the chief operating decision maker (being the Chief Executive) to allocate resources to those segments and to assess their performance. The Group divides its business into the following segments:

 - housebuilding activity through St. Modwen Homes and the Persimmon joint venture; and

 - the balance of the Group's portfolio of properties which the Group manages internally, and reports, as a single business segment.

 

 

 

 

 

 

 

As discussed in the strategic report, following the Group's recent focus on the enablement of its strategy during the year ended 30 November 2018, the Group is now focusing on its three strategic objectives and is currently amending some of its internal financial reporting systems to align more closely to these objectives. The Group intends to report on this basis to the chief operating decision maker, but has not yet concluded whether this reporting will be used to assess performance and allocate resources. The Group anticipates reviewing the identification of its operating segments in accordance with IFRS 8 for the year ending 30 November 2019.

 

 

 

 

 

 

 

The accounting policies of the reportable segments are the same as the Group's accounting policies.

 

 

 

 

 

 

 

b. Segment revenues and results

 

 

 

 

 

 

 

2018

2017

 

Portfolio

House-building

Total

Portfolio

House-building

Total

 

£m

£m

£m

£m

£m

£m

Rental income

53.5

-

53.5

61.0

-

61.0

Development

147.1

227.8

374.9

57.8

195.3

253.1

Other income

4.6

-

4.6

4.5

-

4.5

Revenue

205.2

227.8

433.0

123.3

195.3

318.6

 

 

 

 

 

 

 

All revenues in the table above are derived from continuing operations exclusively in the UK.

 

 

 

 

 

 

 

 

 

2018

2017

 

Portfolio

House-building(1)

Total

Portfolio

House-building(1)

Total

 

£m

£m

£m

£m

£m

£m

Net rental income

41.4

-

41.4

48.8

-

48.8

Development profits

27.5

44.7

72.2

20.3

38.6

58.9

Investment property disposal gains

7.1

-

7.1

6.7

-

6.7

Investment property revaluation gains

19.2

-

19.2

16.2

-

16.2

Other net income

2.2

-

2.2

2.0

-

2.0

Losses of joint ventures and associates(2)

(0.1)

-

(0.1)

(7.4)

-

(7.4)

Administrative expenses

(32.4)

(10.8)

(43.2)

(28.7)

(7.2)

(35.9)

Allocation of administrative expenses

1.7

(1.7)

-

3.9

(3.9)

-

Interest costs (note 4)

(15.6)

-

(15.6)

(23.7)

-

(23.7)

Interest income (note 4)

2.0

-

2.0

9.0

-

9.0

Attributable profit

53.0

32.2

85.2

47.1

27.5

74.6

Other losses of joint ventures and associates(2)

 

(3.0)

 

 

(1.1)

Other finance costs (note 4)

 

 

(10.2)

 

 

(6.3)

Other finance income (note 4)

 

 

0.4

 

 

3.1

Profit before tax

 

 

72.4

 

 

70.3

 

 

 

 

 

 

 

(1) In the strategic report, operating profit from the housebuilding segment of £33.9m (2017: £31.4m) is stated before the allocation of administrative expenses of £1.7m (2017: £3.9m). This comprises £31.3m (2017: £23.3m) from St. Modwen Homes and £2.6m (2017: £8.1m) from the Persimmon joint venture.

 

 

 

 

 

 

 

(2) Stated before other finance costs and income (being amortisation and movements in the fair value of derivative financial instruments) and tax of £3.0m (2017: £1.1m). These amounts are reclassified to other losses of joint ventures and associates.

 

Cost of sales in respect of rental income comprise direct operating expenses (including repairs and maintenance) related to the investment property portfolio and total £12.1m (2017: £12.2m), of which £0.3m (2017: £0.7m) is in respect of properties that did not generate any rental income.

 

 

 

 

 

 

 

During the year the following amounts were recognised (as part of development revenue and cost of sales) in respect of construction contracts:

 

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

 

 

 

 

£m

£m

Revenue

 

 

 

 

83.5

28.0

Cost of sales

 

 

 

 

(74.6)

(23.4)

Gross profit

 

 

 

 

8.9

4.6

 

 

 

 

 

 

 

Amounts recoverable on contracts as disclosed in note 10 comprise £23.9m (2017: £1.0m) of contract revenue recognised and £nil (2017: £8.8m) of retentions.

 

 

 

 

 

 

 

Contracts in progress at 30 November 2018 include the aggregate amount of costs incurred of £96.3m (2017: £1.7m), recognised profits less recognised losses to date of £7.0m (2017: £1.0m) and advances received of £85.3m (2017: £3.4m).

 

 

 

 

 

 

 

There were amounts due to customers of £0.9m (2017: £nil) included in trade and other payables in respect of contracts in progress at the balance sheet date.

 

 

 

 

 

 

 

c. Segment assets and liabilities

 

 

 

 

 

 

 

2018

2017

 

Portfolio

House-building

Total

Portfolio

House-building

Total

 

£m

£m

£m

£m

£m

£m

Investment properties

939.3

-

939.3

1,168.5

-

1,168.5

Inventories

74.1

292.3

366.4

161.1

191.6

352.7

Investments in joint ventures and associates

89.1

-

89.1

119.6

-

119.6

Attributable assets

1,102.5

292.3

1,394.8

1,449.2

191.6

1,640.8

Property, plant and equipment and intangibles

 

 

17.4

 

 

5.1

Trade and other receivables

 

 

96.9

 

 

74.4

Cash and cash equivalents

 

 

38.9

 

 

0.5

Trade and other payables

 

 

(163.9)

 

 

(196.1)

Derivative financial instruments

 

 

-

 

 

(4.0)

Borrowings and finance lease obligations

 

 

(313.2)

 

 

(491.9)

Current tax liabilities

 

 

(0.9)

 

 

(6.2)

Deferred tax

 

 

(19.7)

 

 

(16.6)

Net assets

 

 

1,050.3

 

 

1,006.0

 

 

 

 

 

 

 

Investment and commercial property assets, as defined in our facility agreements, at 30 November 2018 were £619.7m (2017: £958.2m).

 

 

2. Non-statutory information

 

 

 

 

 

 

The purpose of this note is to explain, analyse and reconcile a number of non-statutory financial performance and financial position metrics, which are used extensively by the Group to monitor its performance. These metrics reflect the way in which the Group is run, that the Group is in the real estate sector, and in particular that the Group reviews and reports performance of its joint ventures and associates in the same way as it would if they were subsidiaries. This means that proportionally consolidated measures (often referred to as see-through in the strategic report) are particularly relevant, whilst also having the benefit of removing the taxation effects on equity accounted entities from the statutory profit before tax figure. A number of these measures are explained below, together with the EPRA-based measures that are discussed in note 3.

 

 

 

 

 

 

 

Trading profit (See note 2a): Trading profit is calculated on a proportionally consolidated basis and is stated before the principal non-cash income statement items, being revaluation gains and losses, changes in the estimate of the obligation to establish the new Covent Garden flower market, non-cash financing charges and tax. For a property group with a low depreciation charge and no intangible amortisation charge, this has historically represented a more useful measure than the EBITDA alternative performance measure used by many other companies.

 

 

 

 

 

 

 

Total accounting return (see note 2f): The Group's shareholders measure their returns in terms of both the Group's growth and the dividend return and total accounting return combines these two items. Whilst this is often measured by Total Shareholder Return which combines share price growth and dividend return, in the real estate sector, it is also insightful to consider net asset growth, which therefore directly reflects the most recent valuation of assets.

 

 

 

 

 

 

 

a. Income statement

 

 

 

 

 

 

The non-statutory measures of adjusted EPRA earnings and trading profit, which include the Group's share of joint ventures and associates, are calculated as set out below:

 

 

 

 

 

 

 

 

 

2018

 

 

Group

Joint ventures and associates

Total

Trading profit

Other

 

 

£m

£m

£m

£m

£m

Gross rental income

 

53.5

6.2

59.7

59.7

-

Property outgoings

 

(12.1)

(0.8)

(12.9)

(12.9)

-

Other net income

 

2.2

-

2.2

2.2

-

Net rental and other income

 

43.6

5.4

49.0

49.0

-

Housebuilding operating profit (note 1)

 

33.9

-

33.9

33.9

-

Development fee income (note 2b)

 

3.4

-

3.4

3.4

-

Administrative expenses (note 1)

 

(32.4)

(0.1)

(32.5)

(32.5)

-

Interest costs (note 4)

 

(15.6)

(2.8)

(18.4)

(17.6)

(0.8)

Interest income (note 4)

 

2.0

1.8

3.8

3.0

0.8

Taxation on adjusted EPRA earnings

 

(6.2)

(1.0)

(7.2)

-

(7.2)

Less non-controlling interests on adjusted EPRA earnings

(0.3)

-

(0.3)

-

(0.3)

Adjusted EPRA earnings

 

28.4

3.3

31.7

39.2

(7.5)

Property development gains (note 2b)

 

35.7

1.3

37.0

37.0

-

Property disposal losses (note 2b)

 

(4.9)

(2.2)

(7.1)

(7.1)

-

Property valuation gains/(losses) (note 2c)

 

19.6

(8.2)

11.4

-

11.4

Credit from increased discount of market liability

-

4.7

4.7

-

4.7

Other finance costs (note 4)

 

(10.2)

(3.5)

(13.7)

-

(13.7)

Other finance income (note 4)

 

0.4

0.6

1.0

-

1.0

Taxation on other earnings

 

(5.7)

0.9

(4.8)

-

(4.8)

Profit for the period attributable to owners of the Company

63.3

(3.1)

60.2

69.1

(8.9)

 

 

 

 

 

2017

 

 

Group

Joint ventures and associates

Total

Trading profit

Other

 

 

£m

£m

£m

£m

£m

Gross rental income

 

61.0

6.6

67.6

67.6

-

Property outgoings

 

(12.2)

(1.6)

(13.8)

(13.8)

-

Other net income

 

2.0

-

2.0

2.0

-

Net rental and other income

 

50.8

5.0

55.8

55.8

-

Housebuilding operating profit (note 1)

 

31.4

-

31.4

31.4

-

Development fee income (note 2b)

 

3.8

-

3.8

3.8

-

Administrative expenses (note 1)

 

(28.7)

(0.3)

(29.0)

(29.0)

-

Interest costs (note 4)

 

(23.7)

(9.7)

(33.4)

(32.6)

(0.8)

Interest income (note 4)

 

9.0

0.3

9.3

8.4

0.9

Taxation on adjusted EPRA earnings

 

(7.8)

(0.6)

(8.4)

-

(8.4)

Less non-controlling interests on adjusted EPRA earnings

(0.1)

-

(0.1)

-

(0.1)

Adjusted EPRA earnings

 

34.7

(5.3)

29.4

37.8

(8.4)

Property development gains (note 2b)

 

18.5

0.9

19.4

19.4

-

Property disposal losses (note 2b)

 

6.7

0.7

7.4

7.4

-

Property valuation gains (note 2)

 

14.2

20.4

34.6

-

34.6

Change in estimated cost to establish a market in Nine Elms

-

(24.6)

(24.6)

-

(24.6)

Other finance costs (note 4)

 

(6.3)

(5.3)

(11.6)

-

(11.6)

Other finance income (note 4)

 

3.1

0.8

3.9

-

3.9

Taxation on other earnings

 

(2.4)

3.9

1.5

-

1.5

Less non-controlling interests on other earnings

(0.4)

-

(0.4)

-

(0.4)

Profit for the year attributable to owners of the Company

68.1

(8.5)

59.6

64.6

(5.0)

 

 

 

 

 

 

 

b. Portfolio property profits

 

 

 

 

 

 

Non-housebuilding property profits, including the Group's share of joint ventures and associates, comprise development fee income and gains and losses arising from property development and property disposals, as shown in note 2a. These are derived from development profits in the Group income statement as set out below:

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Inventory development gains

75.3

1.3

76.6

50.5

0.9

51.4

Inventory disposal losses

(12.0)

-

(12.0)

-

-

-

Pre-sold property construction contract profits

5.5

-

5.5

4.6

-

4.6

Development fee income

3.4

-

3.4

3.8

-

3.8

Development profits

72.2

1.3

73.5

58.9

0.9

59.8

Investment property disposal gains/(losses)

7.1

(2.2)

4.9

6.7

0.7

7.4

Net realisable value provisions (note 2c)

(0.4)

-

(0.4)

2.0

-

2.0

Less residential development profits (note 1)

(44.7)

-

(44.7)

(38.6)

-

(38.6)

Portfolio property profits

34.2

(0.9)

33.3

29.0

1.6

30.6

Development fee income (note 2a)

3.4

-

3.4

3.8

-

3.8

Property development gains (note 2a)

35.7

1.3

37.0

18.5

0.9

19.4

Property disposal losses (note 2a)

(4.9)

(2.2)

(7.1)

6.7

0.7

7.4

Portfolio property profits

34.2

(0.9)

33.3

29.0

1.6

30.6

 

 

 

c. Property valuations

 

 

 

 

 

 

Property valuations, including the Group's share of joint ventures and associates, have been calculated as set out below:

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Property revaluation gains/(losses)

19.2

(8.2)

11.0

16.2

20.4

36.6

Net realisable value provisions

0.4

-

0.4

(2.0)

-

(2.0)

Property valuation gains/(losses)

19.6

(8.2)

11.4

14.2

20.4

34.6

 

 

 

 

 

 

 

d. Balance sheet

 

 

 

 

 

 

The balance sheet, including the Group's share of joint ventures and associates, is derived from the Group balance sheet as detailed below:

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Property portfolio

1,302.6

100.7

1,403.3

1,516.0

148.0

1,664.0

Other assets

118.3

80.3

198.6

85.5

82.0

167.5

Gross assets

1,420.9

181.0

1,601.9

1,601.5

230.0

1,831.5

Net borrowings

(271.1)

34.2

(236.9)

(433.8)

45.6

(388.2)

Finance leases

(3.0)

(0.9)

(3.9)

(57.0)

(0.9)

(57.9)

Other liabilities

(185.6)

(125.2)

(310.8)

(224.3)

(155.1)

(379.4)

Gross liabilities

(459.7)

(91.9)

(551.6)

(715.1)

(110.4)

(825.5)

Net assets

961.2

89.1

1,050.3

886.4

119.6

1,006.0

Non-controlling interests

(5.9)

-

(5.9)

(5.7)

-

(5.7)

Equity attributable to owners of the Company

955.3

89.1

1,044.4

880.7

119.6

1,000.3

 

 

 

 

 

 

 

e. Property portfolio

 

 

 

 

 

 

The property portfolio, including the Group's share of joint ventures and associates, is derived from the Group balance sheet as detailed below:

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Investment properties

939.3

92.0

1,031.3

1,168.5

139.7

1,308.2

Less assets held under finance leases not subject to revaluation

(3.1)

(0.9)

(4.0)

(5.2)

(0.9)

(6.1)

Inventories

366.4

9.6

376.0

352.7

9.2

361.9

Property portfolio

1,302.6

100.7

1,403.3

1,516.0

148.0

1,664.0

 

 

 

 

 

 

 

As discussed in the strategic report, following the Group's recent focus on the enablement of its strategy during the year ended 30 November 2018, the Group is currently amending some of its internal financial reporting systems to align more closely to its three strategic objectives. The analysis of the property portfolio, including the Group's share of its joint ventures and associates, presented below is based on categorisation of property as at 30 November 2018:

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Industrial and logistics

437.6

23.1

460.7

344.8

33.3

378.1

Non-core retail

73.9

13.9

87.8

256.2

15.9

272.1

Non-core other

79.4

13.4

92.8

268.2

21.5

289.7

Industrial and logistics/other

590.9

50.4

641.3

869.2

70.7

939.9

St. Modwen Homes

371.4

19.0

390.4

316.4

30.1

346.5

Other residential

182.3

23.4

205.7

191.9

38.7

230.6

Residential and housebuilding

553.7

42.4

596.1

508.3

68.8

577.1

Retail-led regeneration

85.3

-

85.3

82.4

-

82.4

Other regeneration

72.7

7.9

80.6

56.1

8.5

64.6

Regeneration

158.0

7.9

165.9

138.5

8.5

147.0

Property portfolio

1,302.6

100.7

1,403.3

1,516.0

148.0

1,664.0

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Investment

550.7

47.4

598.1

790.7

77.3

868.0

Development

166.5

18.4

184.9

178.6

23.5

202.1

Land

585.4

34.9

620.3

546.7

47.2

593.9

Property portfolio

1,302.6

100.7

1,403.3

1,516.0

148.0

1,664.0

 

 

 

 

 

 

 

f. Total accounting return

 

 

 

 

 

 

Total accounting return is calculated as set out below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

 

 

 

 

Pence per share

Pence per share

Net asset value per share at end of year (note 3)

 

 

 

 

470.4

450.9

Less net asset value per share at start of year (note 3)

 

 

 

(450.9)

(431.0)

Increase in net asset value per share

 

 

 

 

19.5

19.9

Dividend paid per share (note 7)

 

 

 

 

7.4

6.1

Total accounting return per share

 

 

 

 

26.9

26.0

Total accounting return

 

 

 

 

6.0%

6.0%

 

 

 

g. Cash generated before new investment, tax and dividends

 

 

 

 

Trading cash flows are derived from the Group cash flow statement as set out below:

 

 

 

 

 

 

 

 

 

2018

 

Operating activities

Investing activities

Financing activities

Total

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Net rent and other income

43.6

-

-

43.6

5.4

49.0

Overheads and interest

(41.8)

1.2

(34.2)

(74.8)

(1.1)

(75.9)

Property disposal and development proceeds

353.3

322.7

-

676.0

58.7

734.7

Finance leases

-

-

(0.5)

(0.5)

(0.1)

(0.6)

Working capital and other movements

(13.0)

(6.7)

-

(19.7)

(31.7)

(51.4)

Cash generated before new investment, tax and dividends

342.1

317.2

(34.7)

624.6

31.2

655.8

Taxation

(14.2)

-

-

(14.2)

(6.9)

(21.1)

Net dividends

-

27.8

(16.5)

11.3

(27.8)

(16.5)

Property acquisitions

(48.6)

(16.4)

-

(65.0)

-

(65.0)

Property and development expenditure

(297.9)

(96.1)

-

(394.0)

(7.9)

(401.9)

Net repayment of borrowings

-

-

(124.3)

(124.3)

(17.5)

(141.8)

Movement in cash and cash equivalents

(18.6)

232.5

(175.5)

38.4

(28.9)

9.5

 

 

 

 

 

 

 

 

2017

 

Operating activities

Investing activities

Financing activities

Total

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Net rent and other income

50.8

-

-

50.8

5.0

55.8

Overheads and interest

(36.0)

12.3

(26.1)

(49.8)

(9.7)

(59.5)

Property disposal and development proceeds

260.8

60.1

-

320.9

258.8

579.7

Finance leases

-

-

(3.3)

(3.3)

-

(3.3)

Working capital and other movements

53.5

(3.4)

-

50.1

(80.1)

(30.0)

Cash generated before new investment, tax and dividends

329.1

69.0

(29.4)

368.7

174.0

542.7

Taxation

(16.2)

-

-

(16.2)

(7.8)

(24.0)

Net dividends

-

58.1

(15.2)

42.9

(58.1)

(15.2)

Property acquisitions

(50.8)

(17.5)

-

(68.3)

-

(68.3)

Property and development expenditure

(246.8)

(44.1)

-

(290.9)

(15.5)

(306.4)

Net repayment of borrowings

-

-

(39.9)

(39.9)

(21.7)

(61.6)

Movement in cash and cash equivalents

15.3

65.5

(84.5)

(3.7)

70.9

67.2

 

 

 

 

 

 

 

h. Movements in net borrowings and net debt

 

 

 

 

 

 

The movements in net borrowings and net debt are set out below:

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Movement in cash and cash equivalents

38.4

(28.9)

9.5

(3.7)

70.9

67.2

Borrowings drawn

(612.0)

(15.0)

(627.0)

(209.2)

-

(209.2)

Repayment of borrowings

736.3

32.5

768.8

249.1

21.7

270.8

Decrease/(increase) in net borrowings

162.7

(11.4)

151.3

36.2

92.6

128.8

Fair value movement on convertible bond

(0.4)

-

(0.4)

(4.2)

-

(4.2)

Finance leases

2.1

-

2.1

(0.2)

-

(0.2)

Decrease/(increase) in net debt

164.4

(11.4)

153.0

31.8

92.6

124.4

 

 

 

i. Net borrowings and net debt

 

 

 

 

 

 

Net borrowing and net debt are calculated as set out below:

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

2017

 

 

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Cash and cash equivalents

38.9

45.7

84.6

0.5

74.6

75.1

Bank overdraft

-

-

-

-

(4.5)

(4.5)

Borrowings due within one year

(100.2)

-

(100.2)

-

-

-

Borrowings due after more than one year

(210.0)

(11.5)

(221.5)

(434.9)

(24.5)

(459.4)

Adjustment to restate convertible bond at book value

0.2

-

0.2

0.6

-

0.6

Net borrowings

(271.1)

34.2

(236.9)

(433.8)

45.6

(388.2)

Reversal of adjustment to restate convertible bond at book value

(0.2)

-

(0.2)

(0.6)

-

(0.6)

Finance lease liabilities due within one year

-

-

-

(0.6)

-

(0.6)

Finance lease liabilities due after more than one year

(3.0)

(0.9)

(3.9)

(56.4)

(0.9)

(57.3)

Net debt

(274.3)

33.3

(241.0)

(491.4)

44.7

(446.7)

 

 

 

 

 

 

 

j. Gearing and loan-to-value

 

 

 

 

 

 

The Group's capacity to borrow is primarily linked to the value of the property portfolio excluding assets held under finance leases. Accordingly, both adjusted gearing and see-through loan-to-value are calculated using the comparable measure of net borrowings and see-through net borrowings respectively. Reflecting that residential assets are less attractive for security purposes, we also disclose see-through loan-to-value (excluding residential) using the comparable measure of see-through net borrowings. These terms are defined as follows:

 

 

 

 

 

 

 

Net borrowings: Total borrowings (at amortised cost and excluding finance leases and fair value movements on the Group's convertible bond) less cash and cash equivalents.

 

 

 

 

 

 

 

See-through net borrowings: Total borrowings (at amortised cost excluding finance leases and fair value movements on the Group's convertible bond) less cash and cash equivalents (including the Group's share of its joint ventures and associates). This includes the development account beneficially owned by one of our joint ventures VSM (NGCM) Limited, held for the purpose of funding the establishment of a market at Nine Elms, which would otherwise need to be funded by injecting cash into the joint venture in the future.

 

 

 

 

 

 

 

Adjusted gearing: The ratio of net borrowings to total equity.

 

 

 

 

 

 

 

 

 

 

 

See-through loan-to-value: See-through net borrowings expressed as a percentage of the Group's property portfolio excluding valued assets held under finance leases, calculated on a proportionally consolidated basis (including the Group's share of its joint ventures and associates).

 

 

 

 

 

 

 

See-through loan-to-value (excluding residential): See-through net borrowings expressed as a percentage of the Group's property portfolio excluding valued assets held under finance leases and residential land and developments, calculated on a proportionally consolidated basis (including the Group's share of its joint ventures and associates).

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Property portfolio (note 2d)

1,302.6

100.7

1,403.3

1,516.0

148.0

1,664.0

Less valued assets held under finance leases

-

-

-

(59.0)

-

(59.0)

Net property portfolio

1,302.6

100.7

1,403.3

1,457.0

148.0

1,605.0

Less residential assets

(553.7)

(42.4)

(596.1)

(504.1)

(57.1)

(561.2)

Net property portfolio (excluding residential)

748.9

58.3

807.2

952.9

90.9

1,043.8

Total equity

1,050.3

N/A

1,050.3

1,006.0

N/A

1,006.0

Net debt (note 2i)

274.3

(33.3)

241.0

491.4

(44.7)

446.7

Net borrowings (note 2i)

271.1

(34.2)

236.9

433.8

(45.6)

388.2

Gearing

26.1%

 

22.9%

48.8%

 

44.4%

Adjusted gearing

25.8%

 

22.6%

43.1%

 

38.6%

Loan-to-value

20.8%

 

16.9%

29.8%

 

24.2%

Loan-to-value (excluding residential)

N/A

 

29.3%

N/A

 

37.2%

 

3. EPRA performance measures

 

 

 

 

 

 

This note sets out two performance measures of the European Public Real Estate Association (EPRA), calculated in accordance with their Best Practices Recommendations (BPR). These measures are intended to provide comparability with industry peers and are explained in detail below:

 

 

 

 

 

 

 

EPRA earnings (see note 3a): For investors in real estate companies, a key measure of ongoing operational performance and the extent to which dividend payments are underpinned by earnings is the level of income arising from operational activities. EPRA earnings exclude unrealised valuation movements and profits on disposal to provide an indicator of the leasing and property management performance of a business.

 

 

 

 

 

 

 

Adjusted EPRA earnings (see note 3a): Whilst EPRA earnings provides a comparable measure for investors, it is not a relevant measure for housebuilders as it excludes all profits from such activity. On the basis that these profits are realised in cash and represent a core ongoing activity for the Group, a company specific adjustment is made to EPRA earnings in respect of this profit. Furthermore, the amortisation of loan arrangement fees represents a non-cash interest charge on an ongoing basis and therefore a further company specific adjustment is made for this. After adjusting these two items for tax, EPRA earnings can be reconciled to adjusted EPRA earnings, which provides a relevant cash-based profit measure that underpins the dividend policy of the Group.

 

 

 

 

 

 

 

EPRA net asset value (see note 3b): The objective of EPRA net asset value is to highlight the fair value of net assets on an ongoing, long-term basis. Assets and liabilities that are not expected to crystallise in normal circumstances such as the fair value of derivative financial instruments and deferred taxes on property valuation surpluses are therefore excluded, which facilitates a more objective comparison with peer companies.

 

 

 

a. Adjusted EPRA earnings

 

 

 

 

 

 

Adjusted EPRA earnings is calculated as set out below:

 

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Profit for the year

63.6

(3.1)

60.5

68.6

(8.5)

60.1

Less non-controlling interests

(0.3)

-

(0.3)

(0.5)

-

(0.5)

Profit for the year

63.3

(3.1)

60.2

68.1

(8.5)

59.6

Investment property revaluation (gains)/losses

(19.2)

8.2

(11.0)

(16.2)

(20.4)

(36.6)

Investment property disposal (gains)/losses

(7.1)

2.2

(4.9)

(6.7)

(0.7)

(7.4)

Credit from increased discount of market liability(1)

-

(4.7)

(4.7)

-

-

-

Change in estimated cost to establish a market in Nine Elms(1)

-

-

-

-

24.6

24.6

Inventory development gains(2)

(64.5)

(1.3)

(65.8)

(43.3)

(0.9)

(44.2)

Pre-sold property development gains(3)

(5.5)

-

(5.5)

(4.6)

-

(4.6)

Inventory disposal losses

12.0

-

12.0

-

-

-

Amortisation of discount on deferred payment arrangements(4)

0.1

3.4

3.5

0.3

4.9

5.2

Taxation in respect of profits or losses on disposal

11.2

1.5

12.7

13.7

14.2

27.9

Movement in fair value of financial instruments

0.7

(0.6)

0.1

1.1

(0.8)

0.3

Early redemption of retail bond(5)

3.7

-

3.7

-

-

-

Deferred tax in respect of EPRA adjustments

1.9

(2.3)

(0.4)

(5.0)

(18.0)

(23.0)

Non-controlling interests in respect of the above

-

-

-

0.4

-

0.4

EPRA earnings

(3.4)

3.3

(0.1)

7.8

(5.6)

2.2

Residential development profits

33.9

-

33.9

31.4

-

31.4

Amortisation of loan arrangement fees

5.3

0.1

5.4

1.8

0.4

2.2

Taxation in respect of company specific adjustments

(7.4)

(0.1)

(7.5)

(6.3)

(0.1)

(6.4)

Adjusted EPRA earnings

28.4

3.3

31.7

34.7

(5.3)

29.4

 

 

 

 

 

 

 

(1) The credit from increased discount of market liability and change in estimated cost to establish a market in Nine Elms represent property development gains and losses and therefore forms part of the profits or losses on sale of trading properties that should be adjusted in arriving at EPRA earnings.

 

 

 

 

 

 

 

(2) Inventory development gains exclude overheads directly attributable to the residential housebuilding business as these form part of the profits or losses on sale of trading properties that should be adjusted in arriving at EPRA earnings.

 

 

 

 

 

 

 

(3) Pre-sold property development gains arise from property disposals and their development and therefore should be adjusted in arriving at EPRA earnings.

 

 

 

 

 

 

 

(4) The amortisation of discounts on deferred payment arrangements are linked to the disposal of either investment properties or inventory and are therefore adjusted in arriving at EPRA earnings.

 

 

 

 

 

 

 

(5) The early redemption of the retail bond represents a material close-out cost associated with debt and therefore should be adjusted in arriving at EPRA earnings.

 

Whilst the BPR defines EPRA earnings with reference to adjustments to the reported profit for the year, it can also be presented in the form of an income statement, comprising those items in the income statement not adjusted for in the reconciliation above:

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Net rental and other income

43.6

5.4

49.0

50.8

5.0

55.8

Development fee income

3.4

-

3.4

3.8

-

3.8

Administrative expenses

(32.4)

(0.1)

(32.5)

(28.7)

(0.3)

(29.0)

Interest costs(1)

(20.9)

(2.9)

(23.8)

(25.5)

(10.1)

(35.6)

Interest income(2)

2.0

1.8

3.8

9.0

0.3

9.3

Taxation in respect of EPRA earnings measures

1.2

(0.9)

0.3

(1.5)

(0.5)

(2.0)

Non-controlling interests in respect of the above

(0.3)

-

(0.3)

(0.1)

-

(0.1)

EPRA earnings

(3.4)

3.3

(0.1)

7.8

(5.6)

2.2

Housebuilding development profit

33.9

-

33.9

31.4

-

31.4

Amortisation of loan arrangement fees

5.3

0.1

5.4

1.8

0.4

2.2

Taxation in respect of company specific adjustments

(7.4)

(0.1)

(7.5)

(6.3)

(0.1)

(6.4)

Adjusted EPRA earnings

28.4

3.3

31.7

34.7

(5.3)

29.4

 

 

 

 

 

 

 

(1) Interest costs for the purposes of EPRA earnings exclude movements in the fair value of financial instruments, amortisation of discount on deferred payment arrangements and the early redemption of the retail bond, as set out in note 4.

 

 

 

 

 

 

 

(2) Interest income for the purposes of EPRA earnings excludes movements in the fair value of financial instruments, as set out in note 4.

 

 

 

 

 

 

 

 

2018

2017

 

£m

Pence per share(1)

Percentage movement

£m

Pence per share(1)

Percentage movement

Earnings

60.2

27.1

0.7%

59.6

26.9

11.6%

EPRA earnings

(0.1)

-

(100.0)%

2.2

1.0

(266.7)%

Adjusted EPRA earnings

31.7

14.3

7.5%

29.4

13.3

37.1%

 

 

 

 

 

 

 

(1) The number of shares in issue used to calculate the earnings per share is 221,964,567 (2017: 221,697,244), as disclosed in note 6, excluding those shares held by The St. Modwen Properties PLC Employee Share Trust.

 

 

 

 

 

 

 

b. EPRA net asset value

 

 

 

 

 

 

EPRA net asset value is calculated as set out below:

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

Group

Joint ventures and associates

Total

Group

Joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Total equity

961.2

89.1

1,050.3

886.4

119.6

1,006.0

Less non-controlling interests

(5.9)

-

(5.9)

(5.7)

-

(5.7)

Net asset value

955.3

89.1

1,044.4

880.7

119.6

1,000.3

Adjustments of inventories to fair value

6.7

0.7

7.4

16.2

0.2

16.4

EPRA triple net asset value

962.0

89.8

1,051.8

896.9

119.8

1,016.7

Deferred tax on capital allowances and revaluations

20.5

2.2

22.7

18.8

4.2

23.0

Mark-to-market of derivative financial instruments

0.2

0.2

0.4

5.0

0.7

5.7

EPRA net asset value

982.7

92.2

1,074.9

920.7

124.7

1,045.4

 

 

2018

2017

 

£m

Pence per share(1)

Percentage movement

£m

Pence per share(1)

Percentage movement

Net asset value

1,044.4

470.4

4.3%

1,000.3

450.9

4.6%

EPRA triple net asset value

1,051.8

473.7

3.4%

1,016.7

458.3

4.8%

EPRA net asset value

1,074.9

484.1

2.7%

1,045.4

471.2

2.3%

 

 

 

 

 

 

 

(1) The number of shares in issue used to calculate the net asset values per share is 222,031,244 (2017: 221,857,082), as disclosed in note 14, excluding those shares held by The St. Modwen Properties PLC Employee Share Trust.

 

 

 

4. Finance costs and finance income

 

 

 

2018

2017

 

£m

£m

Interest costs

 

 

Interest payable on borrowings

14.3

20.8

Interest payable on finance lease obligations

0.5

2.1

Interest on pension scheme liabilities

0.8

0.8

Interest costs

15.6

23.7

Other finance costs

 

 

Amortisation of loan arrangement fees

5.3

1.8

Amortisation of discount on deferred payment arrangements

0.1

0.3

Movement in fair value of convertible bond

-

4.2

Movement in fair value of derivative financial instruments

1.1

-

Early redemption of retail bond

3.7

-

Other finance costs

10.2

6.3

Total finance costs

25.8

30.0

 

 

 

Interest of £2.2m was capitalised into investment properties and inventories during the year ended 30 November 2018.

 

 

 

 

2018

2017

 

£m

£m

Interest income

 

 

Interest receivable

1.2

8.1

Interest income on pension scheme assets

0.8

0.9

Interest income

2.0

9.0

Other finance income

 

 

Movement in fair value of convertible bond

0.4

-

Movement in fair value of derivative financial instruments

-

3.1

Other finance income

0.4

3.1

Total finance income

2.4

12.1

 

5. Taxation

 

 

 

 

 

 

 

a. Tax on profit on ordinary activities

 

 

 

 

 

The tax charge in the Group income statement is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

 

 

 

 

£m

£m

Current tax

 

 

 

 

 

 

Current year tax

 

 

 

 

9.6

12.7

Adjustments in respect of previous years

 

 

 

 

(0.7)

2.6

Total current tax

 

 

 

 

8.9

15.3

Deferred tax

 

 

 

 

 

 

Impact of current year revaluations, indexation and disposals

 

 

2.3

(2.6)

Other temporary differences

 

 

 

 

(1.4)

1.2

Change in rate for provision of deferred tax

 

 

 

 

-

(2.4)

Adjustments in respect of previous years

 

 

 

 

2.1

(1.3)

Total deferred tax

 

 

 

 

3.0

(5.1)

Total tax charge in the Group income statement

 

 

 

11.9

10.2

 

 

 

 

 

 

 

All of the Group's subsidiaries, joint ventures (other than those in liquidation processes) and associates are resident in the UK for tax purposes and therefore subject to full UK corporation tax.

 

 

 

b. Reconciliation of effective tax rate

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

 

 

 

 

£m

£m

Profit before tax

 

 

 

 

72.4

70.3

Net loss of joint ventures and associates (post-tax)

 

 

 

3.1

8.5

Profit before tax attributable to the Group

 

 

 

 

75.5

78.8

Corporation tax at 19.00% (2017: 19.33%)

 

 

 

 

14.3

15.2

Effect of non-deductible expenses and non-chargeable income

 

 

(3.7)

0.1

Impact of indexation on investment property

 

 

 

 

(0.1)

(4.0)

Change in rate used for provision of deferred tax

 

 

 

-

(2.4)

Current year charge

 

 

 

 

10.5

8.9

Adjustments in respect of previous years

 

 

 

 

1.4

1.3

Tax charge for the year

 

 

 

 

11.9

10.2

Effective rate of tax

 

 

 

 

15.8%

12.9%

 

 

 

 

 

 

 

The post-tax results of joint ventures and associates are stated after a tax charge of £0.1m (2017: a credit of £3.3m). The effective tax rate for the Group including its share of joint ventures and associates is 16.6% (2017: 10.3%).

 

 

 

 

 

 

 

Legislation substantively enacted at 30 November 2018 included provisions which reduce the main rate of corporation tax from 19% to 17% with effect from 1 April 2020. Current tax has therefore been provided at 19% and deferred tax at rates from 17% to 19%.

 

c. Balance sheet

 

 

 

 

 

 

 

 

 

2018

2017

 

 

 

Current tax

Deferred tax

Current tax

Deferred tax

 

 

 

£m

£m

£m

£m

At start of the year

 

 

6.2

16.6

7.1

22.0

Charged to the Group income statement

 

 

8.9

3.0

15.3

(5.1)

Recognised within the Group statement of changes in equity

-

0.1

-

(0.3)

Net payment

 

 

(14.2)

-

(16.2)

-

At end of the year

 

 

0.9

19.7

6.2

16.6

 

 

 

 

 

 

 

An analysis of the deferred tax provided by the Group is given below:

 

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

Asset

Liability

Net

Asset

Liability

Net

 

£m

£m

£m

£m

£m

£m

Property revaluations

-

17.2

17.2

-

13.8

13.8

Capital allowances

-

3.3

3.3

-

5.0

5.0

Appropriations to trading stock

-

0.8

0.8

-

0.3

0.3

Other temporary differences

(1.6)

-

(1.6)

(2.5)

-

(2.5)

Total deferred tax

(1.6)

21.3

19.7

(2.5)

19.1

16.6

 

 

 

 

 

 

 

At the balance sheet date, the Group has unused tax losses in relation to 2018 and prior years of £0.1m (2017: £2.6m). A deferred tax asset of £nil (2017: £0.5m) has not been recognised in respect of these losses as it is not considered sufficiently certain that there will be taxable profits available in the short term against which these can be offset.

 

 

 

6. Earnings per share

 

 

 

2018

2017

 

Number of shares

Number of shares

Weighted number of shares in issue(1)

221,964,567

221,697,244

Weighted number of diluted shares relating to the convertible bond

19,177,294

-

Weighted number of diluted shares relating to share options

2,166,608

1,832,311

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

243,308,469

223,529,555

 

 

 

(1) Shares held by The St. Modwen Properties PLC Employee Share Trust are excluded from the above calculation.

 

 

 

 

2018

2017

 

£m

£m

Earnings for the purposes of basic earnings per share, being profit for the year attributable to owners of the Company

60.2

59.6

Effect of dilutive potential ordinary shares:

 

 

Interest on convertible bond (net of tax)

2.3

-

Movement in fair value of the convertible bond

(0.4)

-

Earnings for the purposes of diluted earnings per share

62.1

59.6

 

 

 

 

2018

2017

 

Pence

Pence

Basic earnings per share

27.1

26.9

Diluted earnings per share

25.5

26.7

 

 

 

Note 3 sets out details of EPRA and adjusted EPRA earnings per share.

 

 

 

 

 

In the year ended 30 November 2018, the convertible bond has a dilutive (2017: anti-dilutive) impact on earnings per share due principally to a credit (2017: charge) in the movement in the fair value of the convertible bond resulting in incremental earnings per share being lower (2017: higher) than basic earnings per share.

 

7. Dividends

 

 

 

 

Dividends paid during the year were in respect of the final dividend for 2017 and interim dividend for 2018. The proposed final dividend of 4.0 pence per share is subject to approval at the Annual General Meeting and has not been included as a liability in these financial statements.

 

 

 

 

 

 

2018

2017

 

Pence per share

£m

Pence per share

£m

Paid

 

 

 

 

Final dividend in respect of previous year

4.26

9.5

4.06

9.0

Interim dividend in respect of current year

3.10

6.9

2.02

4.5

Total paid

7.36

16.4

6.08

13.5

Proposed

 

 

 

 

Current year final dividend

4.00

8.9

4.26

9.5

 

 

 

 

 

The St. Modwen Properties PLC Employee Share Trust waives its entitlement to dividends with the exception of 0.01 pence per share.

 

 

 

8. Investment properties

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

 

 

 

 

£m

£m

At start of year

 

 

 

 

1,168.5

1,144.7

Property acquisitions

 

 

 

 

9.1

24.8

Additions

 

 

 

 

95.5

45.5

Net transfers from/(to) inventories (note 11)

 

 

 

 

13.7

(3.0)

Net transfers to owner-occupied properties

 

 

 

(7.0)

-

Disposals

 

 

 

 

(360.4)

(60.9)

Movement in lease incentives

 

 

 

 

0.7

1.2

Gain on revaluation

 

 

 

 

19.2

16.2

At end of year

 

 

 

 

939.3

1,168.5

 

 

 

 

 

 

 

Investment properties were valued at 30 November 2018 and 30 November 2017 by Cushman & Wakefield, Chartered Surveyors, in accordance with the Appraisal and Valuation Manual of the Royal Institution of Chartered Surveyors, on the basis of market value. Cushman & Wakefield are professionally qualified independent external valuers and had appropriate recent experience in the relevant location and category of the properties being valued.

 

 

 

 

 

 

 

As at 30 November 2018, £15.0m (2017: £790.2m) of investment property was pledged as security for the Group's loan facilities. All security was released as part of the Group's refinancing to move to unsecured facilities in December 2017. Two assets were subsequently secured as part of the Homes England facility in October 2018.

 

 

 

 

 

 

 

Included within investment properties are £3.1m (2017: £64.2m) of assets held under finance leases.

 

 

9. Joint ventures and associates

 

 

 

 

 

 

 

a. Details of material joint ventures

 

 

 

 

 

 

The Group has the following four material joint venture companies, for which information is provided separately in this note:

 

 

 

 

 

 

 

Name

 

Status

Interest

Activity

 

 

Key Property Investments Limited

Joint venture

50%

Property investment and development

VSM Estates Uxbridge (Group) Limited

Joint venture

50%

Property investment and development

VSM Estates (Holdings) Limited

Joint venture

50%

Property development

VSM (NCGM) Limited

Joint venture

50%

Property investment and development

 

The Group's share of the results for the year of its joint ventures and associates is:

 

 

 

 

 

 

 

 

 

2018

 

Key Property Investments Limited

VSM Estates Uxbridge (Group) Limited

VSM Estates (Holdings) Limited

VSM (NCGM) Limited

Other joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Net rental income

5.3

-

-

-

0.1

5.4

Development profits

1.3

-

-

-

-

1.3

Investment property disposals losses

(1.8)

-

(0.4)

-

-

(2.2)

Investment property revaluation losses

(7.3)

(0.1)

-

(0.8)

-

(8.2)

Credit from increased discount of market liability

-

-

-

4.7

-

4.7

Administrative expenses

(0.1)

-

-

-

-

(0.1)

(Loss)/profit before interest and tax

(2.6)

(0.1)

(0.4)

3.9

0.1

0.9

Finance costs

(1.4)

(1.1)

(0.1)

(3.5)

(0.2)

(6.3)

Finance income

0.6

-

0.8

1.0

-

2.4

(Loss)/profit before tax

(3.4)

(1.2)

0.3

1.4

(0.1)

(3.0)

Taxation

(0.8)

0.8

0.1

(0.2)

-

(0.1)

(Loss)/profit for the year

(4.2)

(0.4)

0.4

1.2

(0.1)

(3.1)

 

 

 

 

2017

 

Key Property Investments Limited

VSM Estates Uxbridge (Group) Limited

VSM Estates (Holdings) Limited

VSM (NCGM) Limited

Other joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Net rental income

4.9

(0.1)

-

-

0.2

5.0

Development profits

0.9

-

-

-

-

0.9

Investment property disposal gains/(losses)

0.1

-

(0.2)

0.8

-

0.7

Investment property revaluation gains/(losses)

9.5

(2.3)

(1.5)

14.5

0.2

20.4

Change in estimated cost to establish a market

-

-

-

(24.6)

-

(24.6)

Administrative expenses

(0.1)

-

(0.1)

(0.1)

-

(0.3)

Profit/(loss) before interest and tax

15.3

(2.4)

(1.8)

(9.4)

0.4

2.1

Finance costs

(2.0)

(2.2)

(1.9)

(8.8)

(0.1)

(15.0)

Finance income

0.8

0.1

-

0.2

-

1.1

Profit/(loss) before tax

14.1

(4.5)

(3.7)

(18.0)

0.3

(11.8)

Taxation

(0.9)

0.5

(0.5)

4.2

-

3.3

Profit/(loss) for the year

13.2

(4.0)

(4.2)

(13.8)

0.3

(8.5)

 

 

 

 

 

 

 

The Group's share of the balance sheet of its joint ventures and associates is:

 

 

 

 

 

 

 

 

 

 

 

2018

 

Key Property Investments Limited

VSM Estates Uxbridge (Group) Limited

VSM Estates (Holdings) Limited

VSM (NCGM) Limited

Other joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Property portfolio

64.1

18.4

-

7.9

10.3

100.7

Other assets

3.6

3.2

9.5

58.0

6.0

80.3

Gross assets

67.7

21.6

9.5

65.9

16.3

181.0

Net borrowings

(10.6)

5.9

13.0

24.8

1.1

34.2

Finance leases

(0.9)

-

-

-

-

(0.9)

Other liabilities

(5.9)

(20.5)

(14.3)

(75.5)

(9.0)

(125.2)

Gross liabilities

(17.4)

(14.6)

(1.3)

(50.7)

(7.9)

(91.9)

Net assets

50.3

7.0

8.2

15.2

8.4

89.1

Equity at 30 November 2017

59.5

7.4

30.6

14.0

8.1

119.6

(Loss)/profit for the year

(4.2)

(0.4)

0.4

1.2

(0.1)

(3.1)

Injection of capital

-

-

-

-

0.4

0.4

Dividends paid

(5.0)

-

(22.8)

-

-

(27.8)

Equity at 30 November 2018

50.3

7.0

8.2

15.2

8.4

89.1

 

 

 

 

 

 

 

 

2017

 

Key Property Investments Limited

VSM Estates Uxbridge (Group) Limited

VSM Estates (Holdings) Limited

VSM (NCGM) Limited

Other joint ventures and associates

Total

 

£m

£m

£m

£m

£m

£m

Property portfolio

90.1

29.8

9.8

8.5

9.8

148.0

Other assets

5.7

-

34.8

36.7

4.8

82.0

Gross assets

95.8

29.8

44.6

45.2

14.6

230.0

Net borrowings

(26.5)

3.1

9.1

58.4

1.5

45.6

Finance leases

(0.9)

-

-

-

-

(0.9)

Other liabilities

(8.9)

(25.5)

(23.1)

(89.6)

(8.0)

(155.1)

Gross liabilities

(36.3)

(22.4)

(14.0)

(31.2)

(6.5)

(110.4)

Net assets

59.5

7.4

30.6

14.0

8.1

119.6

Equity at 30 November 2016

56.3

11.4

34.8

75.3

7.0

184.8

Profit/(loss) for the year

13.2

(4.0)

(4.2)

(13.8)

0.3

(8.5)

Injection of capital

-

-

-

-

1.4

1.4

Dividends paid

(10.0)

-

-

(47.5)

(0.6)

(58.1)

Equity at 30 November 2017

59.5

7.4

30.6

14.0

8.1

119.6

 

In the strategic report a series of commercial contracts with Persimmon is referred to as the 'Persimmon joint venture'. This is not a statutory entity and the results from these commercial contracts are not included in the figures disclosed in this note. Revenue and profit from the Persimmon joint venture are recognised in Group development profit on legal completion of housing unit sales to third-party customers.

 

 

 

 

 

 

 

Many of the shareholder agreements for joint ventures and associates contain change of control provisions, as is common for such arrangements.

 

 

 

 

 

 

 

b. New Covent Garden Market

 

 

 

 

 

 

The first parcel of land at Nine Elms, London, was released to VSM (NCGM) Limited during the year ended 30 November 2017 and was subsequently sold. The remaining liability to establish a new market at Nine Elms continues to have a significant impact on the results and net assets of the joint venture.

 

 

 

 

 

 

 

The Group continues to regularly monitor the remaining works required to establish the market. The Board of VSM (NCGM) Limited, including representatives of VINCI and St. Modwen, engages an external quantity surveyor to assess the costs of procuring the market facility. The complicated nature of working on a site with a live market has resulted in changes to the phasing of the project during the year ended 30 November 2018, but not an increase to the overall cost of the project. As this liability is recorded at its net present value, these phasing changes have resulted in the recognition of a finance credit in VSM (NCGM) Limited, with the Group's share of this credit being £4.7m. In the year ended 30 November 2017, VSM (NCGM) Limited increased its liability for the estimate of this forecast cost, with the Group's share of this increase being £24.6m.

 

 

 

 

 

 

 

The liability of VSM (NCGM) Limited to establish a new market facility at Nine Elms for CGMA has been calculated by:

- estimating the costs of procuring the market facility at current rates;

- applying a current estimate of inflation for the period of the build of 2.0%; and

- discounting the forecast cash flows to today's value using a discount rate of 5.0%, considered by the Board of VSM (NCGM) Limited to appropriately reflect the risks and rewards of the procurement.

 

 

 

10. Trade and other receivables

 

 

 

2018

2017

 

£m

£m

Non-current

 

 

Other receivables

6.7

2.3

Non-current receivables

6.7

2.3

Current

 

 

Trade receivables

14.4

8.5

Prepayments and accrued income

10.9

6.6

Amounts recoverable on contracts

23.9

9.8

Amounts due from joint ventures and associates

18.5

26.5

Other receivables

22.5

20.7

Current receivables

90.2

72.1

 

 

 

Included within trade receivables are £2.8m (2017: £nil) due on the disposal of inventories and £4.1m (2017: £nil) billed under construction contracts that has been subsequently settled.

 

 

 

Amounts recoverable on contracts represent the cumulative spend incurred on the development of land not under the control of the Group less the progress payments received in respect of such development. Where this development is for the construction of assets on property pre-sold by the Group, the construction expenditure and progress payments profile are not materially different. On larger infrastructure projects undertaken by the Group through a development agreement, there are often limited receipts in the early phases of development and more significant receipts as the project advances, resulting in amounts recoverable on contracts being recognised that reduce over time.

 

 

11. Inventories

 

 

The movement in inventories during the two years ended 30 November 2018 is as follows:

 

 

 

 

2018

2017

 

£m

£m

At start of year

352.7

229.7

Acquisitions

51.7

67.4

Additions

207.0

246.8

Net transfers (to)/from investment property (note 8)

(13.7)

3.0

Disposals

(231.7)

(192.2)

Decrease/(increase) in net realisable value provisions

0.4

(2.0)

At end of year

366.4

352.7

 

 

 

The directors consider all inventories to be current in nature. The operational cycle is such that a proportion of inventories will not be realised within 12 months. It is not possible to determine with accuracy when specific inventory will be realised as this will be subject to a number of issues including the strength of the property market.

 

 

 

The value of inventories expensed during the year ended 30 November 2018 and included in development profits was £231.3m (2017: £194.2m).

 

 

 

As at 30 November 2018, £nil (2017: £14.2m) of inventory was pledged as security for the Group's loan facilities. This security was released as part of the Group's refinancing to move to unsecured facilities in December 2017.

 

12. Trade and other payables

 

 

 

2018

2017

 

£m

£m

Current

 

 

Trade payables

44.7

44.2

Amounts payable on contracts

0.9

-

Amounts due to joint ventures and associates

18.3

31.9

Other payables and accrued expenses

74.6

79.5

Other payables on deferred terms

19.7

20.4

Current payables

158.2

176.0

Non-current

 

 

Amounts due to joint ventures and associates

-

8.5

Other payables on deferred terms

5.7

11.6

Non-current payables

5.7

20.1

 

 

 

The payment terms of the other payables on deferred terms are subject to contractual commitments. In the normal course of events the payments will be made in line with either the disposal of investment properties held on the Group balance sheet, or the commencement of development. Net cash outflows on the settlement of the deferred consideration will therefore be limited.

 

 

13. Borrowings and finance lease obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

2017

 

 

 

 

 

 

 

£m

£m

Current

 

 

 

 

 

 

 

 

Convertible bond

 

 

 

 

 

 

100.2

-

Finance lease liabilities

 

 

 

 

 

 

-

0.6

Current borrowings and finance lease obligations

 

 

 

 

100.2

0.6

Non-current

 

 

 

 

 

 

 

 

Bank loans

 

 

 

 

 

 

210.0

254.3

Convertible bond

 

 

 

 

 

 

-

100.6

Retail bond

 

 

 

 

 

 

-

80.0

Non-current borrowings

 

 

 

 

 

 

210.0

434.9

Finance lease liabilities

 

 

 

 

 

 

3.0

56.4

Non-current borrowings and finance lease obligations

 

 

 

 

213.0

491.3

 

14. Share capital

 

 

 

 

 

2018

2017

 

Ordinary 10p shares

Equity share capital

Ordinary 10p shares

Equity share capital

 

Number

£m

Number

£m

At start of year

222,376,988

22.2

221,876,988

22.2

Issue of shares

-

-

500,000

-

At end of year

222,376,988

22.2

222,376,988

22.2

 

 

 

 

 

The Company has a single class of share capital which is divided into ordinary shares of 10 pence each, all ranking pari passu. Each share carries the right to one vote at general meetings of the Company. The holders of ordinary shares are entitled to receive dividends when declared.

 

 

 

 

 

 No shares were issued during the year ended 30 November 2018. During the year ended 30 November 2017, the Group issued 500,000 Ordinary shares of 10 pence each at par. The shares were allotted and issued to The St. Modwen Properties PLC Employee Share Trust to satisfy the exercise of awards made under the Company's share-based incentive arrangements.

 

 

 

 

 

Excluding 345,744 (2017: 519,906) of own shares held by The St. Modwen Properties PLC Employee Share Trust, shares in issue at 30 November 2018 are 222,031,244 (2017: 221,857,082).

 

 

 

PRINCIPAL RISKS AND UNCERTAINTIES

for the year ended 30 November 2018

 

The Group's risk profile continues to evolve in light of progress in the achievement of our strategic goals, changes in the environment in which we operate and the effectiveness of our mitigation, aligned to our risk appetite.

 

In 2018, the Board has continued to review its exposure to a wide range of external and internal risks. During the year the Board has, in conjunction with the review of the strategic plan, undertaken a strategic risk assessment, which has included consideration of the effect of macro-level political and economic factors such as the ongoing Brexit negotiations as they affect our risk profile, along with other externally-generated risk factors, such as developments in technology impacting our business and that of occupiers, including cyber threats. Each area of our business and the head office functions have also continued to review Group risks. The results of the strategic risks and Group-wide risk assessment were reviewed by the Risk Assurance and Compliance Committee, in support of the Board's review of its principal risks.

 

Following the Board's review of the principal risks impacting the achievement of our strategic objectives, the Board has revised its view of those risks that could have a material impact on the business. These are not an exhaustive list of all of the risks facing the Group, but provide a snapshot of the key risk profile as at 30 November 2018.

 

Economic

 

1. Changes in economic and market conditions

Residual risk level: High

 

Risk trend: Increasing

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

Impact

· Portfolio valuation

· Occupier and investor demand and void rate

· Residential reservations and sales

Commentary

The Group has made considerable progress in repositioning its portfolio towards sectors with better long-term growth prospects and in accelerating the delivery of the development pipeline, despite the uncertainties presented by the inconclusive Brexit negotiations and their potential impact on the UK economic outlook.

 

The development programme for both residential homes and industrial and logistics continues to have a short development lead time which enables the Group to respond nimbly to changing market conditions.

 

Inherently this risk, given Brexit and associated economic uncertainties, remains high.

Mitigation

· Annual strategic review

· Improved portfolio mix through asset disposals

· Recycling capital out of existing assets into industrial and logistics

· Scenario planning and business plan modelling and re-forecasts

· Monitoring of Brexit and macro level indicators

· Monitoring industrial and logistics demand

· Monitoring of residential reservations rates and voids

· Significant land bank and continuing planning applications

 

 

2. Political

Residual risk level: Medium

 

Risk trend: Increasing

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

Impact

· Economic uncertainty

· Failure to obtain planning permissions

Commentary

National, international and local political uncertainties, whether related to Brexit or local planning, affect the Group.

 

Continued support from the Help to Buy scheme helps mitigate some of the risks associated with residential housebuilding.

 

We also continue to maintain strong local relationships with respect to local planning.

 

The risks associated with political uncertainty, and any greater Brexit impact, continue to be assessed and addressed.

Mitigation

· Monitoring of political opinion and Brexit negotiations

· Regular dialogue with national and local government

· Use of high quality professional advisors

· Monitoring of national and local planning frameworks

· Scenario and downside planning

 

3. Social and technological change

Residual risk level: Medium

 

Risk trend: New

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

Impact

· Portfolio valuation

· Occupier demand

· Development costs

· Development pipeline

· Growth

Commentary

The Board recognises that the pace of both social and technological change continues, affecting demand for, and location of, both residential homes and industrial and logistics space, along with developments in our response to changes in associated risks, such as cyber risks in our use of technology.

 

Supply chain automation continues to develop as occupiers and logistics companies look to stay ahead. In addition, the way we do business and how we interact with customers and suppliers is becoming increasingly subject to automation and technological change.

Mitigation

· Realisation of small and retail assets

· Appointment of a Head of Leasing

· Monitoring of market trends and customer demand

· Active engagement with occupiers

· Operation of the protecting information programme:

· Schedule of audits and testing of business continuity plan and disaster recovery

· Completion of GDPR response project

· Data Protection Officer

· Privacy by design and third-party assurance audits for suppliers

 

 

 

Construction, development and asset management

 

4. Product and service delivery

Residual risk level: Medium

 

Risk trend: Unchanged

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

· Leverage our regeneration reputation

Impact

· Financial loss

· Reputational damage

· Work in progress exposures

· Delayed delivery of asset development pipeline

· Delayed residential sales pipeline

Commentary

The Group has significant experience in regeneration, remediation and asset development to manage development projects.

 

All developments are subject to financial appraisals and selection of contractors and material purchases are subject to robust procurement processes, including competitive tenders in order to secure value in meeting financial goals.

 

Development delivery and cost forecasts are regularly reviewed by the Senior Leadership Executive and the Board.

 

Whilst Brexit also presents a number of risk exposures in terms of materials, labour availability and costs, these are continually reviewed at an operational level and actions taken accordingly, locally or through Group responses, in seeking to secure best value and sustainability of supply.

Mitigation

· Joint venture arrangements

· In-house development and asset management capability

· Appointment of a Head of Leasing

· Development appraisals, detailed budgets, monitoring of actuals, variances to budget and remedial action

· Regular portfolio reviews by Senior Leadership Executive

· Performance review by Senior Leadership Executive and Board

· Brexit contingency planning including accelerated procurement of key risk items whether UK, EU or globally sourced

 

 

 

5. Customer and supply chain management

Residual risk level: Medium

 

Risk trend: Increasing

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

· Leverage our regeneration reputation

Impact

· Customer satisfaction

· Customer demand

· Quality of delivery

· Timeliness of delivery

· Cost of delivery

Commentary

We continue to seek and work with trusted contractors, sub-contractors and other third parties in partnership, developing a pool nationally and locally to reduce the risk of over-reliance on any one supplier within the supply chain. We are also reviewing and monitoring the possible impacts of Brexit on the contractor market.

 

In addition, in implementing the Group's strategy, steps continue to be taken to develop relationships with customers and enhance the customer journey, to obtain and retain quality and sustainable occupancy and demand.

Mitigation

· Tendering programme

· Appointment of pool of specialists

· Monitoring contractor and sub-contractor performance

· Customer management

· Brexit contingency planning including accelerated procurement of key risk items whether UK, EU or globally sourced

 

6. Management of the portfolio and future pipeline

Residual risk level: Medium

 

Risk trend: New

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

Impact

· Portfolio valuation

Commentary

In meeting our strategic goals, the management of the portfolio and pipeline are key to success. The Board's view is that the effective management of the portfolio and future pipeline raise what was previously an operational risk, to a new principal risk.

 

Steps have been taken in accelerating developments, a focus on asset management, including the appointment of a Head of Leasing, amongst other actions to manage the risk.

Mitigation

· Strategic decision to focus on future growth sectors

· Ongoing review and assessment of market conditions and geographical locations in alignment with long-term strategy

· Industrial and logistics pipeline in place

· Monitoring industrial and logistics demand

· Monitoring of residential reservations rates and voids

· Flexible development cycle

 

 

 

7. Environment management

Residual risk level: Low

 

Risk trend: Unchanged

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

· Leverage our regeneration reputation

Impact

· Delayed development

· Reputational damage

· Financial loss

· Unforeseen environmental issue

Commentary

In line with our experience of regeneration and risk appetite, we accept a degree of environmental risk where opportunities for higher returns exist.

 

The inherent risks are minimised or passed on wherever possible and the residual risk remains acceptably low.

 

We continue to undertake annual environmental audits of our portfolio to ensure we have visibility of, and can manage, environmental issues effectively. Actions arising from these audits are monitored through to implementation.

Mitigation

· Environmental risk assessments

· Environmental management and contamination remediation plans post-site acquisition

· Annual independent environment audits

· Warranties for professional and remediation contractors

 

Financial

 

8. Financial

Residual risk level: Medium

 

Risk trend: Decreased

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

· Leverage our regeneration reputation

Impact

· Liquidity

· Availability of development funding

· Indebtedness

· Covenant compliance

Commentary

Significant steps have been taken to reduce or mitigate the Group's financial risk exposures, having sold a number of assets, improved the portfolio, reduced our net borrowings, and refinanced our facilities to 2023 and beyond. This provides us with the headroom and flexibility to respond to changes in the economic environment and development plans.

 

Our banking relationships remain strong, appropriate facilities are in place and we continue to focus on the management of operational costs.

Mitigation

· Refinancing of core debt over the last 12 months

· Regular engagement with financial institutions

· Growth in recurring rental incomes

· Regular and detailed cash flow forecasts

· Scenario modelling including impact of Brexit

 

 

 

Regulatory and compliance

 

9. Management of health and safety

Residual risk level: Medium

 

Risk trend: Unchanged

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

· Leverage our regeneration reputation

Impact

· Financial loss

· Reputational damage

· Injury or death

· Development delay

Commentary

The nature of our operations means that ensuring effective health and safety arrangements remains a priority as the Group has no appetite for health and safety risk exposure. Health and safety is discussed at each meeting of the SLE and the Board.

 

Recent establishment of a Board-level Group Safety, Health and Environment (SHE) Committee, supported by the SLE, and a dedicated health and safety team who support in the development of policies and procedures, undertake health and safety audits and monitor health and safety incidents.

Mitigation

· Health and safety policies and procedures in place and regularly reviewed

· Defined business processes in place to proactively manage any issues arising

· SHE Committee

· Regular reporting of performance against indicators to the SLE and the Board

· Dedicated in-house health and safety resource

· Staff SHE training

· Annual cycle of SHE audits

 

Operational

 

10. People

Residual risk level: Medium

 

Risk trend: Decreased

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

· Leverage our regeneration reputation

Impact

· Availability of skills

· Business disruption

· Management capacity to deliver strategy

Commentary

Significant investment continues to be made in the development of the Senior Leadership Executive, along with staff across St. Modwen. The last year has seen the Group increase the skills and capabilities across the team whilst also continuing to enhance our performance management and staff retention processes as part of the ongoing people plan.

Mitigation

· Recruited into identified skills gaps

· Leadership development programme

· Training programmes

 

 

 

Brexit

 

11. Brexit

Residual risk level: Medium

 

Risk trend: New

Strategic objectives

· Build a high quality industrial and logistics business

· Grow our residential and housebuilding business

· Leverage our regeneration reputation

Impact

· Availability of goods and labour

· Business disruption

· Non-delivery of pipeline

Commentary

We have taken short-term actions to complement our longer-term strategy that will help ensure that we can mitigate the inherent risks of a disorderly Brexit.

 

Our longer-term strategy focused on growth sectors, reduced developments in London and reduced borrowings. Our refinancing has increased headroom and provided flexibility.

 

Other short-term actions include the advance procurement of goods to safeguard the delivery of current developments along with liaison with our supply chain to ensure we can proactively respond to changes to supplier risk as required.

Mitigation

· Advance procurement of goods

· Liaison with supply chain

· Alternative suppliers identified and being liaised with accordingly

 

 

STATEMENT OF DIRECTORS' RESPONSIBILITIES

for the year ended 30 November 2018

 

The directors are responsible for preparing the annual report and Group and Company financial statements in accordance with applicable law and regulations and this statement has been prepared in connection with the annual report and Group and Company financial statements, certain parts of which are not included within this announcement.

 

Company law requires the directors to prepare Group and Company financial statements for each financial year. Under that law the directors are required to prepare the Group financial statements in accordance with International Financial Reporting Standards (IFRSs), as adopted by the European Union and Article 4 of the IAS Regulation and have elected to prepare the Company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom accounting standards and applicable law), including FRS 101 Reduced Disclosure Framework. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Group and of the Company and of their profit or loss for that period.

 

In preparing each of the Group and Company financial statements, the directors are required to:

· select suitable accounting policies and then apply them consistently;

· make judgements and estimates that are reasonable, relevant, reliable and prudent;

· for the Group financial statements, state whether they have been prepared in accordance with IFRSs, as adopted by the EU;

· for the Company financial statements, state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the Company financial statements;

· assess the Group and Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern; and

· use the going concern basis of accounting unless they either intend to liquidate the Group or the Company or to cease operations, or have no realistic alternative but to do so.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are responsible for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error, and have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Group and to prevent and detect fraud and other irregularities.

 

Under applicable law and regulations, the directors are responsible for preparing a strategic report, corporate governance statement, directors' remuneration report and directors' report that complies with that law and those regulations. The directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website www.stmodwen.co.uk. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

Each of the directors in office as at the date of this report confirm that to the best of their knowledge:

· the financial statements, prepared in accordance with the applicable set of accounting standards, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and the undertakings included in the consolidation taken as a whole; and

· the strategic report includes a fair review of the development and performance of the business and the position of the Company and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.

 

Each of the directors in office as at the date of this report considers the annual report and financial statements, taken as a whole, is fair, balanced and understandable and provides the information necessary for shareholders to assess the Company's position and performance, business model and strategy.

 

Approved by the Board and signed on its behalf by:

 

Andrew Eames

General Counsel & Company Secretary (Interim)

4 February 2019

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
FR EAAALESPNEAF
Date   Source Headline
6th Aug 20213:30 pmRNSForm 8.3 - SMP LN
6th Aug 20213:30 pmBUSForm 8.3 - ST. MODWEN PROPERTIES PLC
6th Aug 20213:20 pmRNSForm 8.3 - St. Modwen Properties plc
6th Aug 20212:55 pmEQSForm 8.3 - Tibra Trading PTY Limited: ST. MODWEN PROPERTIES PLC
6th Aug 20211:03 pmBUSForm 8.3 - ST MODWEN PROPERTIES PLC
6th Aug 202111:43 amRNSForm 8.5 (EPT/NON-RI)-St. Modwen Properties plc
6th Aug 202111:42 amRNSForm 8.5 (EPT/RI) - St. Modwen Properties plc
6th Aug 202111:36 amRNSForm 8.5 (EPT/RI)-St. Modwen Properties plc
6th Aug 202110:32 amRNSScheme of arrangement becomes effective
6th Aug 202110:00 amRNSHolding(s) in Company
6th Aug 20219:30 amRNSDirector/PDMR Shareholding
6th Aug 20217:42 amBUSForm 8.3 - ST MODWEN PROPERTIES PLC - 20210707 - AMENDED
6th Aug 20217:41 amBUSForm 8.3 - Form-8.3 - ST MODWEN PROPERTIES PLC - 20210706 - AMENDED
5th Aug 20214:30 pmRNSHolding(s) in Company
5th Aug 20213:30 pmRNSForm 8.3 - SMP LN
5th Aug 20213:30 pmBUSForm 8.3 - St. Modwen Properties plc
5th Aug 20213:25 pmRNSForm 8.3 - ST MODWEN PROPERTIES PLC
5th Aug 20213:20 pmRNSForm 8.3 - St. Modwen Properties plc
5th Aug 20212:04 pmEQSForm 8.3 - The Vanguard Group, Inc.: St. Modwen Properties plc
5th Aug 202112:08 pmBUSForm 8.3 - ST MODWEN PROPERTIES PLC
5th Aug 202111:32 amRNSForm 8.5 (EPT/RI)- St. Modwen Properties plc
5th Aug 202111:17 amRNSForm 8 (DD) - St. Modwen Properties PLC
5th Aug 202111:17 amRNSHolding(s) in Company
5th Aug 202110:41 amRNSForm 8.3 - [ST.MODWEN PROPERTIES PLC]
5th Aug 20219:17 amRNSForm 8.5 (EPT/RI) - St. Modwen Properties plc
4th Aug 20213:44 pmRNSRule 2.9 Announcement
4th Aug 20213:30 pmRNSForm 8.3 - SMP LN
4th Aug 20213:30 pmBUSForm 8.3 - St. Modwen Properties plc
4th Aug 20213:25 pmRNSForm 8.3 - ST MODWEN PROPERTIES PLC
4th Aug 20212:09 pmEQSForm 8.3 - The Vanguard Group, Inc.: St. Modwen Properties plc
4th Aug 20211:22 pmBUSForm 8.3 - ST MODWEN PROPERTIES PLC
4th Aug 202111:56 amRNSForm 8.5 (EPT/NON-RI)-Modwen Properties plc
4th Aug 202111:55 amRNSForm 8.5 (EPT/RI)- St. Modwen Properties plc
4th Aug 202111:43 amRNSCourt Sanction of Scheme of Arrangement
4th Aug 202111:40 amGNWDimensional Fund Advisors Ltd. : Form 8.3 - ST. MODWEN PROPERTIES PLC - Ordinary Shares
4th Aug 202111:40 amRNSForm 8.3 - St. Modwen Properties plc
4th Aug 20219:59 amRNSForm 8.5 (EPT/RI) - St Modwen Properties Plc
4th Aug 20218:23 amRNSForm 8.3 - St Modwen Properties Plc
3rd Aug 20216:00 pmRNSSt. Modwen Properies
3rd Aug 20213:30 pmRNSForm 8.3 - SMP LN
3rd Aug 20213:25 pmRNSForm 8.3 - ST MODWEN PROPERTIES PLC
3rd Aug 20213:20 pmRNSForm 8.3 - St. Modwen Properties plc
3rd Aug 20211:49 pmEQSForm 8.3 - The Vanguard Group, Inc.: St. Modwen Properties plc
3rd Aug 20211:49 pmBUSForm 8.3 - ST MODWEN PROPERTIES PLC
3rd Aug 202111:48 amRNSForm 8.3 - St. Modwen Properties plc
3rd Aug 202111:09 amRNSForm 8.5 (EPT/RI)- St. Modwen Properties plc
3rd Aug 202110:58 amGNWDimensional Fund Advisors Ltd. : Form 8.3 - ST. MODWEN PROPERTIES PLC - Ordinary Shares
3rd Aug 202110:00 amRNSForm 8.3 - St. Modwen Properties plc
3rd Aug 20218:38 amRNSForm 8.5 (EPT/RI)- St. Modwen Properties plc
2nd Aug 20213:30 pmBUSForm 8.3 - St. Modwen Properties plc

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.