9 Sep 2009 07:00
ο»Ώ
For immediate release Wednesday, 9Β September 2009
TOWN CENTRE SECURITIES PLC
Preliminary results for the year ended 30 June 2009
Town Centre Securities PLC ("TCS") the Leeds based property investment and developmentΒ company, today announces its preliminary results, for the year ended 30 June 2009.
FinancialΒ highlights
Β·; Profit after tax
Β
*See notes 7 and 8 for reconciliation to statutory profit
Operational highlights:
Property sales of Β£55.7mΒ and further sales of Β£11.0m post year end
Major refurbishment projectsΒ completed:Β
Key lettings achieved at Merrion Centre, Leeds; Deansgate Manchester; and Piccadilly, Manchester.
Commenting on the results, Chairman and Chief Executive Edward Ziff, said:
"We acted quickly and decisively ahead of a tumultuous year for the commercial property industry.
"The early sale of properties and the reduction of costsΒ in our business, however unwelcome,Β have enabled us to improve underlying profit, hold the dividend and workΒ wellΒ withinΒ our financing covenants.
"Together with the debenture buy backΒ completedΒ in August, these actions put us in a strong position toΒ take advantage ofΒ the opportunities which I believe will emerge as the market begins to stabilise."
A presentation for analysts will be held atΒ 9.45am for 10.00amΒ atΒ
the offices of Smithfield, 10 Aldersgate Street, London EC1A 4HJ
Print resolution images are available for the media to view and download fromΒ www.vismedia.co.uk
For further information, please contact:Β
Town Centre Securities PLC Β www.tcs-plc.com
Edward Ziff, Chairman and Chief Executive 0113 222 1234
Bob Bigley, Finance Director
Richard Lewis, Group Property DirectorΒ
Smithfield
Reg Hoare / Rebecca Whitehead 0207 360 4900
Β Β Chairman's and Chief Executive's Statement
Results
The results for the year reflect a strong income performance from our portfolioΒ whenΒ set against the background of an unprecedented fall in property values. Underlying profit after tax (excluding property valuation and other one off movements) isΒ Β£7.9m, compared with Β£7.2m in the prior year,Β which the Board continues to believeΒ isΒ the best measure of the Company's performance.Β
Turmoil in the financial markets and global recession have had an inevitable impact on property values and it is with no surprise that we report aΒ property revaluationΒ deficit of Β£107.7m (2008: deficit Β£75.3m)Β representingΒ aΒ likeΒ for likeΒ fall ofΒ 26.1%. The majority of the deficit on revaluation (Β£76.7m) was reported with the interim results in February 2009. The deficitΒ is the principal component of a reported statutory loss after tax of Β£111.6m, compared with a loss of Β£11.2m in 2008. The comparative loss in 2008 includedΒ aΒ property valuation deficit of Β£75.3m and a tax creditΒ arisingΒ onΒ ourΒ conversion to a REIT of Β£56.4m. Basic losses per share were 210.3p (2008: losses of 21.0p per share) and underlying earnings per share increased to 14.8p (2008:13.5p).
Net assets have fallen to Β£107.2mΒ (202p per share) at 30 June 2009 from Β£223.0m (420p per share) at 30 June 2008.Β Triple net asset value has fallen to Β£140.5m (264p per share) from Β£253.0m at 30 June 2008 (467p per share).
TheΒ BoardΒ reacted quickly to the threatΒ to its financial positionΒ posed by falling values and a key element of the Board's strategyΒ for the short termΒ has been the sale of propertiesΒ which were most exposed. Total disposal proceeds were Β£55.7m: proceeds from wholly owned propertiesΒ were Β£47.0m,Β althoughΒ the sales have given rise to a loss of Β£9.2m on disposal. In addition we also sold our half share in Sheffield stationΒ car park for Β£8.7m, realising a profit of Β£0.9m after two years of ownership.
Gross revenue has increased by 3.4% to Β£27.3m from Β£26.4m. Rental income from investment properties has fallenΒ marginallyΒ which in a period that has included significant property sales is a reflection of success in rent reviews and new lettings. Car park income has increased 13.0% to Β£4.7mΒ and after includingΒ anΒ increase in car park expenses, property expensesΒ overallΒ have been significantly reduced.Β Β Administrative expensesΒ have fallen byΒ 7.4%,Β led by a reduction of 9.6% in remuneration. There were higher than expected legal and professional costs which are not expected to recur in the current year and we planΒ forΒ considerable further savings in 2009/10.
We have incurred an exceptional loss of Β£3.4m on the sale of listed investments. There is a further loss of Β£0.8m from our share of joint venture investments, a combination of a profitable underlying trading position and losses arising on revaluation.
Dividends
Your Board is recommending a final dividend of 5.4p (2008: 5.4p) per ordinary share, holding the total dividend for the year at 8.15p, the same level as last year.Β
The final dividend will comprise an ordinary dividend ofΒ 1.3pΒ per share and for the first time,Β TCS will be making a Property Income Distribution ('PID')Β ofΒ 4.1pΒ per share. Under REIT rules, 90% of the profits of the property rental business, after certain deductions, must be distributed to shareholders as a PID. The deductions (principally capital allowances) in respect of 2008/09 have reduced the profits of the property rental business to a point where a PID is required ofΒ 4.1pΒ per share.Β
The final ordinary dividend and the PID will be paid onΒ 4 JanuaryΒ 2010 to shareholders on the register onΒ 4 DecemberΒ 2009.
Debenture tender offer
Following the year end Royal Bank of Scotland plc ("RBS"), at the Company's request, made a tender offer to buy in part of our 2031 mortgage debenture stock.
The offer was completed on 4Β August 2009 and RBS sold the Β£43.8m of debenture stock it had acquired inΒ the tender, at an average price of 77.6p,Β to the CompanyΒ at a cost ofΒ Β£34.0m.Β The purchase was funded out of our existing banking facilities and theΒ debenture stock was immediately cancelled.
The impact of the tender (net of expenses) has been to reduce the Company's debt, and increase its net asset value, by Β£9.0m (17p per share). This brings the additional benefits of a reduced interest cost in the future and significantly extended headroom in the Company's loan to value covenants, providing us with far greater flexibility in respect of funding of the business.Β
Funding
The Company has significantly reduced debt during the year following property disposals. Net debt at 30 June 2009 was Β£166.5m (2008: Β£212.4m) comprising gross debt (mortgage debentureΒ andΒ bank borrowings) of Β£185.3m, set off against Β£18.8m of cash held as security within the debenture.
Following the year end, the tender offer for the debenture,Β together with property salesΒ ofΒ Β£11.0mΒ and two small acquisitions for a total of Β£1.8m,Β reduced ourΒ netΒ borrowings, on a pro forma basis,Β toΒ Β£148.2m atΒ 8 SeptemberΒ 2009Β andΒ hasΒ enabled the release of cash held as security.
Our approach to borrowing remains prudent,Β operatingΒ well within ourΒ facilities andΒ covenant terms. OurΒ term loanΒ facilities are now Β£85mΒ (previously Β£102m)Β with our banking partners, LloydsΒ Banking GroupΒ and Royal Bank of Scotland, with maturity dates from 2012 to 2014. Our Β£106.2m debenture (following the tender offer) is fixed until 2031 at 5.375%.
Capital commitments to fund existing contracts are not material and the Company will only enter new development or refurbishment projects after rigorous analysis of funding and project risk.
Strategy
Over three years ago we recognised the high level of valuations across the property market and set about a strategy of asset disposals which lookedΒ to be exposed. During the intervening periodΒ propertyΒ sales of Β£169m have materially strengthened our balance sheet and proved a vital platform for the robust financial position of the business today.
As a result, the Company is now in a position to take advantage of opportunities which present themselves.
We continue, nevertheless, toΒ focus all our resourcesΒ onΒ protectingΒ rental income and capital valuesΒ and reduce riskΒ through active management in what remainΒ far from easy market conditions.
Property Portfolio
Our main focusΒ throughout the year has been on salesΒ and preserving value. The programme of sales has been strategically driven and has realised proceeds ofΒ Β£55.7m. In a property market where values have been falling rapidly for two years, TCS has actively sought to sell property in advance of falls in value with a view to strengthening the balance sheet and strengthening the overallΒ quality of theΒ portfolio. The sales have been predominantlyΒ where we haveΒ believed values to be most exposed. We have soldΒ properties in York and Leeds city centres,Β and our out of town retailΒ park in Kings Lynn,Β where we felt the values we could achieve more than reflected their long term prospects.Β
The refurbishment projects at the Merrion Centre, Leeds; Deansgate, Manchester; and West Park, Harrogate have been completed. Progress on lettings at Town Centre House has been slowΒ but there remains good interest.Β Β The final let atΒ Deansgate to Ben BrasilΒ was completedΒ enabling the sale of the upper floors in July 2009. AtΒ WestΒ Park, Harrogate,Β theΒ two retailΒ units have been let and theΒ fiveΒ apartments andΒ fourΒ town housesΒ have virtually all sold since the year end, indicating the strength of this market town.
We have taken the firstΒ veryΒ important stepΒ in re-establishing the valueΒ at our retail store at Piccadilly Basin, Manchester where AldiΒ have signed an agreement to leaseΒ 17,000 sq ftΒ and will open for trade in November 2009. We continue to examine exciting ideas for the rest of the property.
Occupancy levels at 30 June 2009 wereΒ 92%Β (30 June 2008:Β 97%). Voids are principally represented by the retail store at Piccadilly Basin (accountingΒ for 4.4%)Β and the refurbished Town Centre House (1.3%).
Rent collection has continued to be satisfactory. At the June 2009 quarter days over 97.5% of the rent due was collected within seven days. Our bad debt experience remains limitedΒ and better than our expectations.
As I have reported previously, the Eastgate Quarters, Leeds retail scheme remains an important development for the city but patience will be required by all stakeholders in order to deliver it in the future.
Car Parks
Town Centre Car Parks has enjoyed a year of further growth.Β City Centre car parking has proved remarkably resilient in a difficult year and the progress of the 1,650 space multi-storey car park at Clarence Dock, Leeds has been pleasing.Β
Car parkingΒ is unlikely toΒ remain unaffected by market conditions but we are confident of maintaining a good level of performance.Β Our total car park ownership is 4,000 spaces and we are seeking opportunitiesΒ through ownership and managementΒ toΒ growΒ ourΒ business and leverage the skills and experience we can bring to car parking.
Board Changes
During the year there were several board changesΒ involving our non-executive directors. In April we appointed Howard Stanton as a non-executive director. Howard is a certified accountant and currently holds non-executive directorships with Delek Global Real Estate plc, O Twelve Estates Limited,Β Anglo Scottish PropertiesΒ and aΒ number ofΒ otherΒ private companies. Howard was formerly Chairman and previously Managing Director of Allied London Properties plc. Howard's extensive experience of both finance and the property sectorΒ has already provedΒ most valuable andΒ has broughtΒ a new dimension to the TCS Board.
InΒ April, Robin Smith, who had been a non-executive director since 1999, stepped down from the Board and in June, Clive Lewis, who had been a director since 1994,Β alsoΒ retired. On behalf of the Company I would like to express thanks to them both for their contribution, support and advice that has been invaluableΒ to TCS over manyΒ years.
Outlook
We have been through the most challenging year that I canΒ everΒ remember for commercial property. Nevertheless I remain optimistic for the continued long term success of our business.
AsΒ our portfolio is predominantly retail,Β I am concerned as to the continued possibility of tenancy failuresΒ and downward pressures on rental value. However, our exposure to "value for money" retailing stands us in good stead, particularly at the Merrion Centre which has shownΒ excellent strength andΒ growthΒ inΒ income throughout the year. In addition weΒ are well protected by having no one tenant with more than three premises. We understand the challenges facing our portfolio; our wealth of experience in asset management means we face those challenges with confidence.
A prudent approach to balance sheet management has left TCS in a strong position. As the climate shows signs of stabilising we are looking selectively at opportunities to acquire stockΒ butΒ weΒ willΒ alsoΒ continue to sell assets that do not fit our long term strategy. Although itΒ isΒ too early to move forward with development projects, I remain optimistic as to the potential of our development sites and our robust position will enable us toΒ pursueΒ developmentΒ when the time is right.
Finally, I would like to thank all my colleagues at TCS. This has been an unusual and extended period of challenge and their continuedΒ hard work, loyalty and driveΒ has been invaluable.
Edward Ziff
Chairman and Chief Executive
Β
Β
|
2009 |
2008 |
||
|
Notes |
Β£000 |
Β£000 |
|
|
Gross revenue |
2 |
27,286 |
26,382 |
|
Property expenses |
3 |
(3,707) |
(4,835) |
|
Net revenue |
23,579 |
21,547 |
|
|
Administrative expenses |
4 |
(5,744) |
(6,204) |
|
Other income |
5 |
501 |
504 |
|
(Loss)/profit on disposal of investment properties |
(9,178) |
3,246 |
|
|
Profit/(loss)Β on disposal of other fixed assets |
21 |
(18) |
|
|
Loss on disposal of shares in subsidiary undertaking |
- |
(191) |
|
|
Profit on disposal of shares in joint venture |
860 |
- |
|
|
LossΒ on disposal of listed investments |
(3,374) |
(773) |
|
|
Valuation movement on investment properties |
10 |
(107,733) |
(75,327) |
|
Operating loss |
(101,068) |
(57,216) |
|
|
Finance income |
303 |
821 |
|
|
Finance costs |
(11,012) |
(11,170) |
|
|
Share of post tax lossesΒ from joint ventures |
(835) |
(61) |
|
|
Loss before taxation |
(112,612) |
(67,626) |
|
|
Taxation credit |
6 |
1,048 |
56,395 |
|
LossΒ for the year attributable to equity holders of the Company |
(111,564) |
(11,231) |
|
|
(Loss)/earnings per ordinary share of 25p each: |
7 |
||
|
Basic |
(210.3p) |
(21.0p) |
|
|
Diluted |
(210.2p) |
(21.0p) |
|
|
Underlying (nonίGAAP measures) |
14.8p |
13.5p |
|
|
Dividends per ordinary share: |
9 |
||
|
Paid during the period |
8.15p |
8.15p |
|
|
Proposed |
5.40p |
5.40p |
Consolidated statement of recognised income and expense
Year ended 30 June 2009
|
2009 |
2008 |
||
|
Notes |
Β£000 |
Β£000 |
|
|
Loss for the financial year |
(111,564) |
(11,231) |
|
|
RevaluationΒ (losses)/gains on cash flow hedge |
13 |
(780) |
158 |
|
Revaluation lossesΒ on other investments |
13 |
(2,269) |
(1,925) |
|
Total recognised expense for the year |
(114,613) |
(12,998) |
|
2009 |
2008 |
||
|
Notes |
Β£000 |
Β£000 |
|
|
Nonίcurrent assets |
|||
|
Investment properties Β |
10 |
258,535 |
422,413 |
|
Property, plant and equipment Β |
10 |
15,024 |
16,358 |
|
Investments in joint ventures |
2,562 |
15,156 |
|
|
Unamortised tenant lease incentives |
1,276 |
892 |
|
|
Fair value of derivativeΒ |
- |
158 |
|
|
Total nonίcurrent assets |
277,397 |
454,977 |
|
|
Current assets |
|||
|
Investments |
509 |
3,730 |
|
|
Non-current assets held for sale |
11,700 |
- |
|
|
Trade and other receivables |
3,533 |
3,865 |
|
|
Restricted cash |
11 |
18,825 |
- |
|
Total current assets |
34,567 |
7,595 |
|
|
Total assets |
311,964 |
462,572 |
|
|
Current liabilities |
|||
|
Financial liabilities - borrowings |
(8,681) |
(4,720) |
|
|
Trade and other payables |
(11,693) |
(16,446) |
|
|
Fair value of derivativeΒ |
(622) |
- |
|
|
Current tax liabilities |
(3,205) |
(4,431) |
|
|
Total current liabilities |
(24,201) |
(25,597) |
|
|
Net current assets/(liabilities) |
10,366 |
(18,002) |
|
|
Nonίcurrent liabilities |
|||
|
Nonίcurrent tax liabilities |
(3,907) |
(6,326) |
|
|
Financial liabilities - borrowings |
(176,654) |
(207,638) |
|
|
Total nonίcurrent liabilities |
(180,561) |
(213,964) |
|
|
Total liabilities |
(204,762) |
(239,561) |
|
|
Net assets |
107,202 |
223,011 |
|
|
Shareholders' equity |
|||
|
Called up share capital Β |
12 |
13,287 |
13,287 |
|
Share premium account |
185 |
185 |
|
|
Other reserves |
(63) |
717 |
|
|
Retained earnings |
93,793 |
208,822 |
|
|
Total equity |
13 |
107,202 |
223,011 |
|
Net assets per share |
202p |
420p |
|
Β |
2009 |
2008 |
|||||
|
Notes |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|||
|
Cash flows from operating activities |
|||||||
|
Cash generated from operationsΒ |
14 |
12,262 |
17,038 |
||||
|
Interest paid |
(11,023) |
(12,558) |
|||||
|
Interest received |
64 |
162 |
|||||
|
TaxΒ received/(paid) |
13 |
(519) |
|||||
|
Net cashΒ generated from operations |
1,316 |
4,123 |
|||||
|
Cash flows from investing activities |
|||||||
|
Purchases and refurbishment of investment properties |
(10,614) |
(32,193) |
|||||
|
Property development |
(647) |
(10,422) |
|||||
|
Purchases of plant and equipment |
(412) |
(275) |
|||||
|
Purchase of investments |
- |
(4,035) |
|||||
|
Proceeds from sale of investment properties |
47,023 |
34,546 |
|||||
|
Proceeds from sale of shares in joint venture |
3,366 |
- |
|||||
|
Proceeds from sale of shares in subsidiary undertaking |
- |
2,360 |
|||||
|
Proceeds from sale of property, plant and equipment |
197 |
102 |
|||||
|
Proceeds from sale of investments |
716 |
9,422 |
|||||
|
Dividends received from joint venture |
100 |
100 |
|||||
|
Repayment ofΒ /(loan to)Β jointΒ ventures |
9,153 |
(1,857) |
|||||
|
Net cashΒ generated from/(used in)Β investing activities |
48,882 |
(2,252) |
|||||
|
Cash flows from financing activities |
|||||||
|
Proceeds from issue of share capital |
- |
50 |
|||||
|
Proceeds from other non-current borrowings |
- |
8,000 |
|||||
|
Repayment of other non-current borrowings |
(31,000) |
- |
|||||
|
Restricted cash held against debenture |
11 |
(18,825) |
- |
||||
|
Re-purchase of share capital |
- |
(4,415) |
|||||
|
Dividends paid to shareholders |
(4,334) |
(4,334) |
|||||
|
Net cash used in financing activities |
(54,159) |
(699) |
|||||
|
NetΒ (decrease)/increase in cash and cash equivalents |
(3,961) |
1,172 |
|||||
|
Cash and cash equivalents at 1 July |
(4,720) |
(5,892) |
|||||
|
Cash and cash equivalents at 30 June |
(8,681) |
(4,720) |
|||||
The cash flow statement should be read in conjunction with NoteΒ 14.
Basis of preparation
The financial information set out above does not constitute the Company's statutory accounts for the years ended 30 June 2009 or 2008 but is derived from those accounts. Statutory accounts for 2008 have been delivered to the registrar of companies, and those for 2009 will be delivered in due course. The auditors have reported on those accounts; their reports were (i) unqualified, and (ii) did not include a reference to any mattersΒ toΒ which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 237 (2) or (3) of the Companies Act 1985 in respect of the accounts for 2008 nor a statement under section 498 (2) or (3) of the Companies Act 2006 in respect of the accounts for 2009.
This preliminary announcement does not constitute the Group's annual report and statutory accounts.
The financial information included in this preliminary announcement does not include all the disclosures required by IFRS and accordingly it does not itself comply with IFRS.
The accounting policies are consistentΒ withΒ those of theΒ annualΒ financial statements for the year ended 30 June 2008, as disclosed in those financial statements.
1. Segmental analysis
A business segment is a group of assets and operations engaged in providing products or services that are subject to risks and returns that are different from those of other business segments.
A geographical segment is engaged in providing products or services within a particular economic environment that are subject to risks and returns that are different from those of segments operating in other economic environments.Β
The Group's primary segment is business and the Group operates inΒ twoΒ business segments; comprising property investment and development, and car park operations. The Group's operations are performed wholly in the United Kingdom.
Β
Segment assets
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Property rental |
298,606 |
438,543 |
|
Car parkΒ operations |
13,358 |
24,029 |
|
311,964 |
462,572 |
Segment liabilities
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Property rental |
205,941 |
239,397 |
|
Car parkΒ operations |
(1,179)* |
164 |
|
204,762 |
239,561 |
*Car park business had positive cash balances, which reduced group bank borrowings to consolidated balance sheet figure
Segmental results
|
2009 |
2008 |
||||||
|
Property |
Β Car park |
Property |
Β Car park |
||||
|
Β rental |
Operations |
Total |
Β rental |
Operations |
Total |
||
|
Β£000 |
Β£000 |
Β Β£000 |
Β£000 |
Β£000 |
Β Β£000 |
||
|
Gross revenue |
22,577 |
4,709 |
27,286 |
22,214 |
4,168 |
26,382 |
|
|
Property expenses |
(1,713) |
(1,994) |
(3,707) |
(3,123) |
(1,712) |
(4,835) |
|
|
Net revenue |
20,864 |
2,715 |
23,579 |
19,091 |
2,456 |
21,547 |
|
|
Administrative expenses |
(5,686) |
(58) |
(5,744) |
(6,157) |
(47) |
(6,204) |
|
|
Other income |
501 |
- |
501 |
504 |
- |
504 |
|
|
Valuation movement on investment properties |
(104,995) |
(2,738) |
(107,733) |
(75,327) |
- |
(75,327) |
|
|
Profit on disposal of shares in joint venture |
- |
860 |
860 |
- |
- |
- |
|
|
Other exceptional items |
(12,531) |
- |
(12,531) |
2,264 |
- |
2,264 |
|
|
Operating (loss)/profit |
(101,847) |
779 |
(101,068) |
(59,625) |
2,409 |
(57,216) |
|
|
Finance income |
234 |
69 |
303 |
556 |
265 |
821 |
|
|
Finance costs |
(11,012) |
- |
(11,012) |
(11,170) |
- |
(11,170) |
|
|
Share of post tax (losses)/profits from joint ventures |
(850) |
15 |
(835) |
(682) |
621 |
(61) |
|
|
(Loss)/profit before taxation |
(113,475) |
863 |
(112,612) |
(70,921) |
3,295 |
(67,626) |
|
|
Taxation credit/(charge) |
1,097 |
(49) |
1,048 |
56,530 |
(135) |
56,395 |
|
|
(Loss)/profit for the year |
(112,378) |
814 |
(111,564) |
(14,391) |
3,160 |
(11,231) |
|
2. Revenue
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Rental income from investment properties |
22,577 |
22,748 |
|
Income from car park activities |
4,709 |
4,168 |
|
Non-recurring items: - Accelerated amortisation of tenant lease incentive |
- |
(534) |
|
27,286 |
26,382 |
3. Property expenses
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Irrecoverable property costs |
1,163 |
1,384 |
|
Legal and professional fees |
400 |
944 |
|
Car park expenses |
1,892 |
1,400 |
|
Depreciation |
102 |
111 |
|
Other |
71 |
71 |
|
Non-recurring items: -Β ExceptionalΒ leaseΒ premiumsΒ paid |
353 |
ΒΒ_ |
|
- (Release of)/provision for void costs arising from tenant administration |
(274) |
724 |
|
- Abortive acquisition costs |
Β_ |
201 |
|
3,707 |
4,835 |
4. Administrative expenses
|
2009 |
2008 |
||
|
Β£000 |
Β£000 |
||
|
Remuneration |
3,824 |
4,232 |
|
|
Motor and travel expenses |
223 |
297 |
|
|
Legal and professional fees |
743 |
394 |
|
|
Depreciation |
137 |
213 |
|
|
Charitable donations |
258 |
108 |
|
|
IT costs |
108 |
118 |
|
|
Other |
451 |
560 |
|
|
Non-recurring items: - Director's severance agreement |
- |
282 |
|
|
5,744 |
6,204 |
5. Other income
|
2009 |
2008 |
||
|
Β£000 |
Β£000 |
||
|
Commission received |
123 |
59 |
|
|
Dividends received |
35 |
61 |
|
|
Management fees receivable |
162 |
125 |
|
|
Dilapidations receipts and income relating to lease premiums |
72 |
216 |
|
|
Other |
109 |
43 |
|
|
501 |
504 |
6. Taxation
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Analysis ofΒ creditΒ in period |
||
|
Current tax |
||
|
- current year |
170 |
169 |
|
- adjustment in respect of prior year |
(1,218)* |
(343) |
|
REIT conversion charge |
-Β |
9,723 |
|
Total current tax |
(1,048) |
9,549 |
|
Deferred tax |
||
|
- adjustment in respect of prior year |
- |
(20) |
|
Released on conversion to REIT |
- |
(65,924) |
|
Total deferred taxΒ |
- |
(65,944) |
|
Total taxation |
(1,048) |
(56,395) |
*Of the total adjustment, Β£1,012,000Β relates to the release of tax provisions made in previous years.Β Β
7. Earnings per share
|
2009 |
2008 |
|||||||
|
Weighted |
Weighted |
|||||||
|
average |
(Loss)/Β |
average |
(Loss)/ |
|||||
|
(Loss)/ |
Β number of |
earnings |
(Loss)/ |
number of |
earningsΒ |
|||
|
Β earnings |
shares |
per share |
earnings |
shares |
per share |
|||
|
Β£000 |
000 |
Β Pence |
Β£000 |
Β 000 |
Pence |
|||
|
BasicΒ EPS |
||||||||
|
Loss and loss per share |
(111,564) |
53,062 |
(210.3) |
(11,231) |
53,464 |
(21.0) |
||
|
Effect of dilutive securities |
||||||||
|
Options |
- |
4 |
- |
- |
24 |
- |
||
|
Diluted EPS |
(111,564) |
53,066 |
(210.2) |
(11,231) |
53,488 |
(21.0) |
||
|
Basic EPS |
(111,564) |
53,062 |
(210.3) |
(11,231) |
53,464 |
(21.0) |
||
|
REIT conversion charge and associated costs |
- |
- |
- |
9,723 |
- |
18.2 |
||
|
Release of deferred tax provision on conversion to REIT |
- |
- |
- |
(65,924) |
- |
(123.3) |
||
|
Release of exceptional tax provision relating to prior years |
(1,012) |
- |
(1.9) |
- |
- |
- |
||
|
Loss/(profit) on disposal of properties |
9,178 |
- |
17.3 |
(3,246) |
- |
(6.1) |
||
|
Loss on disposal of listed investments |
3,374 |
- |
6.4 |
773 |
- |
1.4 |
||
|
Loss on disposal of shares in subsidiary undertaking |
- |
- |
- |
191 |
- |
0.4 |
||
|
Profit on disposal of shares in joint venture |
(860) |
- |
(1.6) |
- |
- |
- |
||
|
Revaluation movement on investment properties |
107,733 |
- |
203.0 |
75,327 |
- |
140.9 |
||
|
Revaluation movement on investment properties in joint ventures |
927 |
- |
1.7 |
(169) |
- |
(0.3) |
||
|
ExceptionalΒ leaseΒ premiums |
353 |
- |
0.7 |
- |
- |
- |
||
|
(Release of)/provision for tenant administration |
(274) |
- |
(0.5) |
1,258 |
- |
2.4 |
||
|
Director severance agreement |
- |
- |
- |
282 |
- |
0.5 |
||
|
Abortive acquisition costs |
- |
- |
- |
201 |
- |
0.4 |
||
|
Underlying EPS |
7,855 |
53,062 |
14.8 |
7,185 |
53,464 |
13.5 |
||
|
Diluted EPS |
(111,564) |
53,066 |
(210.2) |
(11,231) |
53,488 |
(21.0) |
||
|
REIT conversion charge and associated costs |
- |
- |
- |
9,723 |
- |
18.2 |
||
|
Release of deferred tax provision on conversion to REIT |
- |
- |
- |
(65,924) |
- |
(123.3) |
||
|
Release of exceptional tax provision relating to prior years |
(1,012) |
- |
(1.9) |
- |
- |
- |
||
|
Loss/(profit)Β on disposal of properties |
9,178 |
- |
17.3 |
(3,246) |
- |
(6.1) |
||
|
Loss on disposal of listed investments |
3,374 |
- |
6.3 |
773 |
- |
1.4 |
||
|
Loss on disposal of shares in subsidiary undertaking |
- |
- |
- |
191 |
- |
0.4 |
||
|
Profit on disposal of shares in joint venture |
(860) |
- |
(1.6) |
- |
- |
- |
||
|
Revaluation movement on investment properties |
107,733 |
- |
203.0 |
75,327 |
- |
140.8 |
||
|
Revaluation movement on investment properties in joint ventures |
927 |
- |
1.7 |
(169) |
- |
(0.3) |
||
|
Exceptional leaseΒ premiums |
353 |
- |
0.7 |
- |
- |
- |
||
|
(Release of)/provision for tenant administration |
(274) |
- |
(0.5) |
1,258 |
- |
2.4 |
||
|
Director severance agreement |
- |
- |
- |
282 |
- |
0.5 |
||
|
Abortive acquisition costs |
- |
- |
- |
201 |
- |
0.4 |
||
|
Diluted underlying EPS |
7,855 |
53,066 |
14.8 |
7,185 |
53,488 |
13.4 |
||
Underlying earnings and earnings per share have been disclosed in order that the effects of disposalΒ losses, revaluation movements andΒ other non-recurring itemsΒ can be fully appreciated.
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year, excluding those held in the employee share trust which are treated as cancelled.
For diluted earnings per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutiveΒ potential ordinary shares. The Group has three classes of dilutive potential ordinary shares: those under the Executive Share Option Plan, the Share Incentive Plan and the Save As You Earn Scheme.
Β Β 8. Underlying profit
To assist shareholders in understanding the underlying results and compare to those results in previous accounting periods, adjustments made toΒ loss before taxation are:
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Loss before taxation |
(112,612) |
(67,626) |
|
Less: (release of)/provision for tenant administration |
(274) |
1,258 |
|
Less: (profit)/loss on disposal of other fixed assets |
(21) |
18 |
|
Less: profit on disposal of shares in joint venture |
(860) |
- |
|
Add:Β lossΒ on disposal of shares in subsidiary undertaking |
- |
191 |
|
Add: loss/(profit) on disposal of investment properties |
9,178 |
(3,246) |
|
Add: revaluationΒ deficitΒ - Group |
107,733 |
75,327 |
|
Add: revaluation deficit/(surplus) - joint ventures |
927 |
(169) |
|
Add: lossΒ on disposal of listed investments |
3,374 |
773 |
|
Add: Director's severance package |
- |
282 |
|
Add: abortive acquisition costs |
- |
201 |
|
Add: exceptional surrender premium |
353 |
- |
|
Add: tax on joint ventures |
30 |
16 |
|
Underlying profit |
7,828 |
7,025 |
9. Dividends paid
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
2007Β final paid:Β 5.4p perΒ 25p share |
- |
2,870 |
|
2008Β interim paid:Β 2.75p perΒ 25p share |
- |
1,462 |
|
2008Β final paid:Β 5.4p perΒ 25p share |
2,870 |
- |
|
2009Β interim paid:Β 2.75p perΒ 25p share |
1,462 |
- |
|
4,332 |
4,332 |
The Directors are proposing a final dividend in respect of the financial year ending 30 June 2009 of 5.4pΒ per share, which will absorb an estimatedΒ Β£2,870,000 of shareholders' funds.Β This dividend will comprise an ordinary dividend of 1.3p per share and a Property Income Distribution of 4.1p per share. These paymentsΒ will be paid onΒ 4Β January 2010 to shareholders who are on the register of members onΒ 4Β December 2009.
Β Β 10. Tangible fixed assets
(a)Β Investment properties
|
Long |
|||
|
Freehold |
leasehold |
Total |
|
|
Β£000 |
Β£000 |
Β£000 |
|
|
Valuation at 1Β July 2007 |
443,139 |
40,100 |
483,239 |
|
Acquisitions |
18,906 |
549 |
19,455 |
|
Investment property refurbishment |
12,528 |
6 |
12,534 |
|
Disposals |
(13,350) |
(20,500) |
(33,850) |
|
Decrease in value on revaluation |
(74,867) |
(460) |
(75,327) |
|
Transfer from leasehold to freehold |
(2) |
2 |
- |
|
Transfer from development toΒ investment properties |
16,362 |
- |
16,362 |
|
Valuation at 30 June 2008 |
402,716 |
19,697 |
422,413 |
|
Valuation at 1 July 2008 |
402,716 |
19,697 |
422,413 |
|
Investment property refurbishment |
9,966 |
169 |
10,135 |
|
Disposals |
(55,345) |
(856) |
(56,201) |
|
Decrease in value on revaluation |
(102,622) |
(3,490) |
(106,112) |
|
Transfer to non-current assets held for sale |
(11,700) |
- |
(11,700) |
|
Valuation at 30 June 2009 |
243,015 |
15,520 |
258,535 |
Certain investment propertiesΒ including operational car parksΒ have been revalued as at 30 June 2009 on the basis of open market value by Jones Lang LaSalle/CB Richard EllisΒ at Β£265,905,000Β (2008: Β£401,072,000) in accordance with the Royal Institution of Chartered Surveyors Appraisal and Investment Manual. Certain other freehold properties have been valued at Β£4,330,000Β by the Directors (2008: Β£21,341,000).
The directors' valuation of residential property acquired for potential development and industrial property is supported by market evidence available as at 30 June 2009.Β
Investment properties are analysed as follows:
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Investment property (externally valued) |
265,905 |
401,072 |
|
Less: externally valued properties transferred to current assets |
(11,700) |
- |
|
Operational car parksΒ (included in externally valued in 2009) |
- |
15,538 |
|
Residential property acquired for potential development |
3,804 |
5,127 |
|
Industrial property |
526 |
676 |
|
258,535 |
422,413 |
Β Β 10 Tangible fixed assets continued
(b) Property, plant and equipment
Development properties
|
Β£000 |
|
|
Cost at 1 July 2007 |
21,140 |
|
Additions |
10,937 |
|
Transfer from developmentΒ to investment properties |
(16,362) |
|
Cost at 30 June 2008 |
15,715 |
|
Cost at 1 July 2008 |
15,715 |
|
Additions |
294 |
|
Decrease in value on revaluation |
(1,620) |
|
Cost at 30 June 2009 |
14,389 |
Fixtures, equipment and motor vehicles
|
AccumulatedΒ |
||
|
Cost |
depreciation |
|
|
Β£000 |
Β£000 |
|
|
At 1 July 2007 |
2,400 |
1,588 |
|
Additions |
275 |
- |
|
Disposals |
(220) |
(100) |
|
Depreciation |
- |
324 |
|
At 30 June 2008 |
2,455 |
1,812 |
|
Net book value at 30 June 2008 |
643 |
|
|
At 1 July 2008 |
2,455 |
1,812 |
|
Additions |
412 |
- |
|
Disposals |
(431) |
(255) |
|
Depreciation |
- |
244 |
|
At 30 June 2009 |
2,436 |
1,801 |
|
Net book value at 30 June 2009 |
635 |
Total property, plant and equipment
|
Total |
|
|
Β£000 |
|
|
At 30 June 2008 |
16,358 |
|
At 30 June 2009 |
15,024 |
The net book value of property, plant and equipment includes Β£0.7mΒ (2008: Β£1.4m) in respectΒ of capitalised borrowing costs.
Β Β
11.Β Restricted cash
At the balance sheet date, Β£18.8m cashΒ wasΒ held as security against the debenture, following the disposal of certain charged properties. As a result of the post balance sheet debenture stock re-purchaseΒ the funds have been released.Β
12.Β Called up equity share capital
Authorised
164,879,000 (30 June 2008: 164,879,000) ordinary shares of 25p each. Nominal value of authorised share capital is Β£41,219,750 (2008: Β£41,219,750)
Issued and fully paid
|
NumberΒ |
Nominal |
|
|
of shares |
Value |
|
|
Β£000 |
Β£000 |
|
|
At 1 July 2008 |
53,149 |
13,287 |
|
At 30 June 2009 |
53,149 |
13,287 |
13. Statement of changes in shareholders' equity
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
Loss for the period |
(111,564) |
(11,231) |
|
Dividends |
(4,332) |
(4,332) |
|
Retained loss for the year |
(115,896) |
(15,563) |
|
Other adjustments |
6 |
- |
|
Arising on purchases and cancellation of own shares |
- |
(4,021) |
|
SurplusΒ on revaluation of own shares held |
- |
60 |
|
Cash flow hedge - fair valueΒ (loss)/gainΒ in year |
(780) |
158 |
|
New share capital subscribed |
- |
50 |
|
Deficit on revaluation of investments |
(2,269) |
(1,925) |
|
Reversal of historic deficit/(surplus) on revaluation of investments recognised in loss in period |
3,130 |
(34) |
|
Net decrease in shareholders' equity |
(115,809) |
(21,275) |
|
Opening shareholders' equity |
223,011 |
244,286 |
|
Closing shareholders' equity |
107,202 |
223,011 |
Β Β 14. Cash flow from operating activities
|
2009 |
2008 |
|
|
Β£000 |
Β£000 |
|
|
LossΒ for the financial yearΒ |
(111,564) |
(11,231) |
|
Adjustments for: |
||
|
Tax |
(1,048) |
(56,395) |
|
Depreciation |
244 |
324 |
|
Loss/(profit)Β on disposal of investment properties |
9,178 |
(3,246) |
|
Loss on disposal of subsidiary undertaking |
- |
191 |
|
Profit on disposal of shares in joint venture |
(860) |
- |
|
RealisedΒ (gains)/lossesΒ on disposal of property, plant and equipment |
(21) |
18 |
|
Realised lossesΒ on disposal of listed investments |
3,374 |
773 |
|
Finance income |
(303) |
(821) |
|
Finance expense |
11,012 |
11,170 |
|
Share of joint venture losses after tax |
835 |
61 |
|
Movement in revaluation of investment properties |
107,733 |
75,327 |
|
(Increase)/decreaseΒ in receivables |
(52) |
232 |
|
(Decrease)/increase in payables |
(6,266) |
635 |
|
CashΒ generated from operations |
12,262 |
17,038 |
15. "Triple" net asset value per shareΒ
Β
|
To assist shareholders in understanding the results, the table below shows how the "triple" net asset value was arrived at: |
2009 |
2008 |
|
Β£000 |
Β£000 |
|
|
Closing net assets |
107,202 |
223,011 |
|
Less: debenture issue premium |
(346) |
(362) |
|
Add:Β debenture mark to market (after tax at nil%; 2008: nil%) |
33,667 |
30,355 |
|
140,523 |
253,004 |
|
|
Shares in issue (000) |
53,149 |
53,149 |
|
"Triple" net asset value per share |
264p |
476p |
16. Post balance sheet events
Following the year end Royal Bank of Scotland plc, at the Company's request, made a tender offer to buy in part of the 2031 mortgage debenture stock.
The offer was completed on 4 August 2009 and RBS sold the Β£43.8m of debenture stock it had acquired in the tender, at an average price of 77.6p, to the Company at a cost of Β£34.0m. The purchase was funded out of existing banking facilities and the debenture stock was immediately cancelled.
The impact of the tender (net of expenses) has been to reduce the Company's debt, and increase its net asset value by Β£9.0m (17p per share).
Follow the stocks