Listen to our latest Investing Matters Podcast episode 'Uncovering opportunities with investment trusts' with The AIC's Richard Stone here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksZPG PLC Regulatory News (ZPG)

  • There is currently no data for ZPG

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half-year Report

25 May 2016 07:00

RNS Number : 1942Z
Zoopla Property Group PLC
25 May 2016
 

 

25 May 2016

 

RECORD H1 REVENUES AND PROFITS

 

Half year results for the six months ended 31 March 2016

 

Zoopla Property Group Plc (LSE:ZPLA) ("ZPG" or the "Group"), today reports another strong period of growth in the six months ended 31 March 2016 (the "Period") with revenues up 130% to £96.4m and Adjusted EBITDA up 89% to £40.5m, following the inclusion of six months of trading from the Comparison Services division. ZPG owns and operates some of the UK's most trusted and effective home-related digital platforms including Zoopla, uSwitch, PrimeLocation and the Property Software Group.

 

Summary Results

 

£m

H1 2016

H1 2015

YoY %

Revenue

96.4

42.0

130

Adjusted EBITDA1

40.5

21.4

89

Profit for the period

22.6

14.3

58

Net (debt)/cash

(83.9)

38.8

-

Adjusted basic EPS2 (pence per share)

6.9

3.8

82

Basic EPS (pence per share)

5.5

3.5

57

Interim dividend (pence per share)

1.5

1.0

50

 

Business highlights

 

· Revenue increase of 130% to £96.4m and Adjusted EBITDA increase of 89% to £40.5m

· Robust performance in Property Services division with 12 consecutive months of UK Agency partner growth

· Property listings grew to 854,000 reflecting an increase in the Group's number of property partners

· Outperformance in Comparison Services division with record levels of Energy and Communications switches

· Comparison leads up 37% to 16.2m, helping consumers find best deals and save over £175m off household bills

· Strong traffic with over 300m visits to the Group's websites and mobile apps, of which over 68% via mobile

· Strategic partnerships and investments announced with some of the UK's most-promising PropTech start-ups

· Continued product innovation and integration with launch of new tools for both consumers and professionals

· Acquisition, on 28 April following the end of the Period, of the Property Software Group for £75m

· Interim dividend of 1.5p per share to be paid on 24 June 2016 to shareholders on register as at 3 June 2016

 

Commenting on today's announcement Alex Chesterman, Founder & CEO of ZPG said:

 

"I am delighted with the Group's first half performance and our growth as we delivered both record revenues and Adjusted EBITDA. We continue to lead innovation and further differentiate our offering in line with our mission to be the best resource for consumers when finding, moving or managing their home and to be the most effective partner for related businesses.

 

"Our Property Services division has traded in line with management expectations with ARPA3 growth across every vertical and we have now seen 12 consecutive months of UK Agency partner growth as well as increased inventory and strong traffic. We have launched a number of exciting new features for both consumers and professionals including our 'Running costs' tool which helps our users understand the total costs of occupying any property and our award-winning 'AdReach' retargeting product which helps our partners win more business.

 

"We have seen a particularly strong performance in our Comparison Services division with record switching volumes in both the Energy and Communications verticals as a result of seasonality, our market-leading collective switch, energy supplier price cuts and a highly-competitive environment for broadband deals. Over the past six months, we have helped save consumers over £175m on their household energy bills alone.

 

"Following the end of the Period, we announced the acquisition of the Property Software Group and have begun integrating the business into the ZPG family. This deal will transform our relationship with property professionals, providing the UK's first-end-to-end business solution which will enable them to both generate increased revenues and to engage more effectively with their clients."

 

Outlook

 

The Board is pleased with current trading and expects full year 2016 Adjusted EBITDA to be at the top end of market expectations4. Management expects continued partner growth within the Property Services division and continued strong performance despite seasonally lower switching volumes in the Comparison Services division. In addition, the recent acquisition of the Property Software Group will underpin future growth with a wider range of products and services on offer.

 

The Group continues to invest in product innovation and audience growth across both divisions and a detailed update on the Group's strategy will be given at ZPG's first Capital Markets Day on 15 September 2016 in London.

 

 

-ENDS-

For further information, please contact:

Lawrence Hall, Head of Communications - lawrence.hall@zpg.co.uk / 07890 078 945

Rachael Malcolm, Head of Investor Relations - rachael.malcolm@zpg.co.uk / 07774 671 082

James Isola at Maitland 020 7379 5151

http://www.zpg.co.uk/

 

A webcast of the management team presentation to analysts and investors will be made available at http://www.zpg.co.uk/ at 09.00am this morning and registration can be accessed here.

 

An audio dial in will also be made available:

UK Toll Number: 0203 139 4830

UK Toll-Free Number: 0808 237 0030

United States Toll-Free Number: 1866 928 7517

United States Toll Number: 1 718 873 9077

Participant pin: 57692918#

 

1. Adjusted EBITDA is defined as operating profit after adding back depreciation and amortisation, share-based payments and exceptional items.

2. Adjusted basic EPS is calculated as profit for the period excluding exceptional items and amortisation of intangibles arising on acquisitions, adjusted for tax and divided by the weighted average number of shares in issue for the Period.

3. ARPA (Average revenue per advertiser) represents revenue from the Group's property partners in a given month divided by the total number of property partners during the month, measured as a monthly average over the period.

4. As at 24 May 2016, market expectations for Group FY16 EBITDA were in the range of £56m to £71m (Source: Bloomberg).

Cautionary Statement

 

This document contains forward-looking statements. These forward-looking statements include all matters that are not historical facts. Statements containing the words "believe", "expect", "intend", "may", "estimate" or, in each case, their negative and words of similar meaning are forward-looking. By their nature, forward-looking statements involve risks and uncertainties because they relate to events that may or may not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that the Group's actual financial condition, results of operations and cash flows, and the development of the industry in which we operate, may differ materially from those made in or suggested by the forward-looking statements contained in this document. In addition, even if the Group's financial condition, results of operations and cash flows, and the development of the industry in which we operate are consistent with the forward-looking statements in this document, those results or developments may not be indicative of results or developments in subsequent periods. Important facts that could cause the Group's actual results of operations, financial condition or cash flows, or the development of the industry in which we operate, to differ from current expectations include those principal risks and uncertainties disclosed below. As a consequence, the Group's future financial condition, results of operations and cash flows, as well as the development of the industry in which we operate, may differ from those expressed in any forward-looking statements made by us or on the Group's behalf.

 

 

About Zoopla Property Group (www.zpg.co.uk)

 

Zoopla Property Group Plc (LSE:ZPLA) (ZPG) owns and operates some of the UK's most trusted and effective home-related digital platforms including Zoopla, uSwitch, PrimeLocation and the Property Software Group. Our mission is to be the most useful resource for consumers when finding, moving or managing their home and the most effective partner for related businesses.

 

We help consumers to understand the market and make smarter decisions and professionals to operate their businesses more effectively. The Group benefits from its multi-brand, multi-channel approach and each of our brands has a distinct market position with an unrivalled proposition. Our websites and mobile apps attract over 50 million visits per month.

 

Zoopla is the UK's most comprehensive property website, helping consumers to research the market and find their next home by combining hundreds of thousands of property listings with market data and local information. 

 

uSwitch is the UK's leading comparison website for home services switching, helping consumers to find the best deal and save money on their gas, electricity, broadband, TV, phone and personal finance products.

 

PrimeLocation is one of the UK's leading property websites, helping house-hunters in the middle and upper tiers of the market explore and find their dream home from the top estate and letting agents.

 

The Property Software Group is the UK's largest supplier of software and workflow solutions to the property industry and its brand portfolio includes Alto, Jupix, CFP, Vebra, Core, Encore, MyPropertyFile and MoveIT.

 

Zoopla Property Group Plc was founded in 2007 and has a highly experienced management team, led by Founder & CEO, Alex Chesterman.

 

Business Review

 

Zoopla Property Group ("ZPG") has delivered a strong set of first half results with revenue up 130% to £96.4m and Adjusted EBITDA up 89% to £40.5m in the six months to 31 March 2016. Revenue and Adjusted EBITDA increased significantly on the same period last year as a result of the incorporation of six months of trading from the Comparison Services division, which performed ahead of expectations, and the continued robust performance in the Property Services division. Full key performance indicators ("KPIs") for the Group including pro forma comparators for the same period last year can be found at the end of this release.

Executing on our strategy

ZPG continues to lead innovation in the digital property and comparison sectors in its mission to provide the most useful resources for consumers when finding, moving or managing their home and to be the most effective partner for related businesses.

 

The Group continued to invest heavily in marketing its brands and developing its products as part of its vision to be the consumer champion at the heart of the home. The Group launched a series of new national TV adverts for both its Zoopla and uSwitch brands, with Zoopla's campaign being its biggest to date and resulting in record levels of brand awareness. The uSwitch campaign continued to educate consumers with two new TV adverts illustrating the simplicity of switching. During the Period the Group's websites and mobile apps enjoyed over 300 million visits, of which over 68% were via mobile devices as consumers engaged with the Group's platforms in multiple ways for their home-related needs.

 

During the Period, the Group launched its innovative 'Running Costs' tool on the Zoopla website which is designed to help consumers make better-informed decisions by giving them an idea of what they should expect to spend on monthly bills in a particular property. The tool features indicative costs for each property and includes everything from likely mortgage or rental payments, energy costs, water bills and council tax charges.

 

Take-up of the Group's award-winning AdReach product, which helps partners engage directly with their target audience via bespoke advertising campaigns, increased as ZPG helped its partners maximise their marketing efficacy and win more business during the period.

 

In addition, the Group announced four investments and strategic partnerships with some of the UK's most-promising and innovative property technology start-ups: PropertyDetective, FixFlo, Landbay and Trussle to further enhance its consumer experience and create the ultimate home-related lead generation platform.

 

On 28 April 2016, the Group acquired the Property Software Group, the UK's market-leading provider of software solutions to property professionals. The acquisition of the Property Software Group is a core part of ZPG's mission to be the most effective partner for UK property professionals and will enable the enlarged Group to offer agents the UK property industry's first end-to-end solution including software and CRM, digital marketing and market insight tools and further revenue opportunities.

Property Services

The Property Services division delivered a robust first half set of results, despite tough comparators over the same period last year when the Group experienced significant UK Agency churn part way through the period as the result of the launch of a new portal by Agents' Mutual and its restrictive one other portal rule. The Group remains focused on product differentiation and innovation to drive further consumer engagement and help property professionals win more business.

 

Average revenue per advertiser (ARPA)

 

ARPA increased across every vertical as the Group's property partners continued to use ZPG's platform to build brand awareness, win new instructions and market inventory to a highly engaged, property interested audience. UK Agency ARPA grew by 2% to £361 driven by take-up of additional products. ARPA in New Homes grew by 7% to £354, driven by demand for bespoke area targeted email campaigns. Overseas ARPA grew by 5% to £155 as the Group concentrated on growing the number of advertising partners and inventory and ARPA in the Commercial vertical increased by 38% to £129 since it launched just over a year ago.

 

 

Partners

 

The total number of property partners advertising with the Group increased by 5% over the past year to 16,858 at the end of the Period. UK Agency partners increased by 4% to 12,956 as churn rates returned to normal historical levels during the Period. The number of developments reduced slightly to 2,655 reflecting the strong consumer demand for new homes. Overseas and Commercial partners increased significantly by 35% to 894 and 94% to 353 respectively.

 

Number of visits

 

Traffic to the Group's property platform remained strong with 44.8 million average monthly visits during the Period (H1 2015: 44.2 million) and averaging a record audience of over 50.0 million per month since the beginning of the calendar year.

 

Number of Property Services leads

 

The Group generated 11.0 million leads for its property partners during the Period and continued to focus on lead quality with appraisal leads up 19% compared with the same period last year, helping partners engage with even more consumers and to win more instructions.

 

Number of listings

 

The number of listings featured on the Group's property platform increased by 3% from 828,000 at 31 March 2015 to 854,000 as at 31 March 2016, reflecting an increase in the Group's total number of property partners.

 

Comparison Services

 

The Comparison Services division performed ahead of expectations experiencing five of its best ever trading months as the uSwitch brand continued its role as the market leading home services comparison site, helping consumers save money off their household bills and find the best deal. Comparison Services revenue increased by 46% to £57.7m when compared to the same period last year (pre-acquisition).

 

The performance in the Energy vertical was exceptionally strong driven by the typically higher volume of switching during the winter months, the Group's market-leading position, collective switch in October and competitive energy supplier pricing at the start of the calendar year resulting in significant switching volumes.

 

The Communications vertical also outperformed, driven by highly competitive consumer deals in mobile and broadband encouraging consumers to compare and switch. Management is also pleased with the progress in the Financial Services vertical resulting from a targeted approach towards niche product areas.

 

The regulatory environment remains supportive towards comparison. In March 2016, the CMA's provisional decision on remedies in its energy market investigation underscored the critical role of price comparison websites in helping increase competition, improve service and empower consumers to save money off their household bills.

 

Number of Comparison Services leads

 

The number of Comparison Services leads generated by the Group increased by 37% to 16.2 million, compared to the same period in the prior year (pre-acquisition), as a result of the outperformance across every vertical.

 

Average revenue per lead (ARPL)

 

The increase in ARPL to £3.56, compared to £3.32 for the same period in the prior year (pre-acquisition) was driven by the significant outperformance in the Energy vertical.

 

Finance Review

 

Revenue increased by 130% to £96.4m and Adjusted EBITDA increased by 89% to £40.5m compared to the same period last year. This increase was primarily attributable to the incorporation of six months of trading from the Comparison Services division.

 

As at 31 March 2016, the Group had net debt of £83.9m with substantial headroom against its covenants. The Group maintains a dividend pay-out ratio of 35-45% of profits excluding share-based payments and exceptional items and the Directors have declared an interim dividend of 1.5 pence per share.

 

When reviewing performance, the Directors use a number of adjusted measures, including Adjusted EBITDA to measure the Group's underlying performance. This is reconciled below:

 

Summary Income Statement

 

£m

H1 2016

H1 2015

YoY %

Revenue

96.4

42.0

130

Operating costs

(55.9)

(20.6)

171

Adjusted EBITDA

40.5

21.4

89

Share-based payments

(1.8)

(1.0)

80

Depreciation

(0.4)

(0.1)

300

Amortisation of other intangibles

(0.8)

(0.7)

14

Amortisation of intangible assets arising on acquisitions

(3.1)

-

-

Exceptional items

(4.9)

(1.3)

277

Operating profit

29.5

18.3

61

Net finance (costs)/income

(1.4)

0.1

-

Profit before tax

28.1

18.4

53

Income tax expense

(5.5)

(4.1)

34

Profit for the period

22.6

14.3

58

Amortisation of intangible assets arising on acquisitions

3.1

-

-

Exceptional items

4.9

1.3

277

Adjustment for tax

(2.0)

-

-

Adjusted Profit for the period

28.6

15.6

83

Adjusted earnings per share:

Adjusted basic earnings per share (pence per share)

6.9

3.8

82

Adjusted diluted earnings per share (pence per share)

6.8

3.7

84

Revenue

£m

H1 2016

H1 2015

YoY %

Property Services:

UK Agency

27.8

31.2

(11)

New Homes

5.7

5.5

4

Other

5.2

5.3

(2)

Property Services Revenue

38.7

42.0

(8)

Comparison Services:

Energy

29.0

-

-

Communications

22.2

-

-

Other

6.5

-

-

Comparison Services Revenue

57.7

-

-

Group Revenue

96.4

42.0

130

 

The Property Services division generated £38.7m of revenue against tough UK Agency comparators from the same period last year, when the Group experienced significant UK Agency churn related to Agents' Mutual part way through the period. New Homes revenue increased, driven by demand for email campaigns and Other revenue was broadly flat. The Comparison Services division generated £57.7m of revenue and performed ahead of expectations across every vertical, with particular strength in the Energy vertical as outlined in the Business Review.

Operating costs

Operating costs increased by 171% to £55.9m. The increase in operating costs can be attributed to the incorporation of six months of trading from the Comparison Services division. Property Services costs were broadly flat at £20.2m with staff costs of £7.6m and slightly lower other costs of £12.6m due to the Group's planned reduction in marketing. In Comparison Services, the Group invested heavily in PR, marketing and product development as it seeks to further educate consumers, build brand awareness and drive conversion. Comparison Services costs comprise staff costs of £6.7m and other costs of £29.0m. Other costs include marketing, technology, property and administrative costs.

As the business evolves, and the divisions become more integrated, the Directors will continue to assess the relevance of splitting out costs for the Property Services and Comparison Services division.

Adjusted EBITDA

Adjusted EBITDA increased by 89% from £21.4m to £40.5m. Property Services Adjusted EBITDA decreased to £18.5m, giving a margin of 48% (H1 2015: 51%). The Comparison Services division generated £22.0m of Adjusted EBITDA with an increased margin of 38% driven by outperformance in the higher margin Energy vertical. Group margins were lower at 42% due to the mix effect from incorporating the Comparison Services division.

Share-based payments

The share-based payments charge increased by 80% from £1.0m to £1.8m as a result of FY16 grants under the Group's LTIP and deferred bonus schemes and the introduction of the VCP scheme for the CEO on 1 October 2015.

Depreciation & Amortisation

The increased depreciation charge to £0.4m is a result of the incorporation of the Comparison Services division trading results for the Period. The Group splits out amortisation of intangibles arising on acquisitions and amortisation of other intangibles for the purposes of calculating Adjusted basic EPS. The charge for amortisation of intangibles arising on the acquisition of uSwitch was £3.1m. The amortisation of other intangibles charge was broadly flat at £0.8m.

Exceptional items

Exceptional items include costs that Management believe to be exceptional in nature by virtue of their size or incidence. Total exceptional items of £4.9m in H1 2016 represent deferred consideration and deal-related performance payments payable to uSwitch Management as a result of the acquisition.

Net finance costs

The Group incurred net finance costs of £1.4m during the period (H1 2015: finance income of £0.1m) due to the interest charged for the use of the Group's revolving credit facility, secured as part of the uSwitch acquisition in H2 2015.

Income tax expense

The Group's income tax charge was £5.5m representing an effective income tax rate of 19.6%. This is lower than the average statutory tax rate of 20.0% due to the revaluation of deferred tax assets and liabilities as a result of the reduction in the rate of corporation tax to 19% from 1 April 2017 and 18% from 1 April 2020.

Profit for the period

 

Adjusted profit for the period, calculated as profit for the period after adding back exceptional items and amortisation of intangible assets arising on acquisitions adjusted for tax, increased by 83% to £28.6m. Statutory profit increased by 58% to £22.6m.

 

Earnings per share (EPS)

 

Adjusted basic EPS, which strips out the impact of exceptional items and amortisation of intangible assets arising on acquisitions, increased by 82% to 6.9p. Statutory basic EPS also grew by 57% to 5.5p.

 

Summary statement of financial position

 

£m

H1 2016

H1 2015

Goodwill and intangibles

250.5

74.5

Available for sale financial assets

0.7

-

Property, plant and equipment (PPE)

1.7

1.3

Cash and cash equivalents

10.7

38.8

Working capital1

8.8

(1.3)

Loans and borrowings

(94.6)

-

Deferred and contingent consideration2

(31.4)

-

Provisions2

(0.8)

(0.6)

Tax assets and liabilities2

(14.6)

(3.8)

Net assets

131.0

108.9

 

1 Working capital is defined as both current and non-current, trade and other receivables less trade and other payables
2 Includes both current and non-current balances

 

The Group's statement of financial position remained strong as the business generated a high level of cash during the Period. Net assets as at 31 March 2016 were £131.0m. Intangible assets increased to £250.5m reflecting acquired intangibles as a result of the uSwitch acquisition. Trade and other receivables increased due to accrued income in the Comparison Services division, which operates on a longer working capital cycle as a result of its transactional nature. The Group recognised a liability of £31.4m for deferred and contingent consideration payable as a result of the uSwitch acquisition.

 

Net debt position

 

£m

H1 2016

H1 2015

Total loans and borrowings

(94.6)

-

Cash and cash equivalents

10.7

38.8

Net (debt)/cash

(83.9)

38.8

 

As at 31 March 2016 the Group had net debt of £83.9m including borrowings of £96.0m before the deduction of capitalised costs. The overall increase in net debt can be attributed to the acquisition of uSwitch in June 2015.

 

Summary statement of cash flows

 

£m

H1 2016

H1 2015

 

Net cash flows from operating activities

32.9

12.2

Cash flows (used in)/from investing activities:

Acquisitions and investments

(10.7)

-

Interest income received

-

0.1

Capital expenditure

(0.9)

(0.1)

Net cash (used in) investing activities

(11.6)

-

Proceeds on issue of debt, net of issue costs

13.0

-

Repayment of debt

(31.0)

-

Interest paid

(1.2)

-

Treasury shares purchased

(0.4)

-

Shares released from trust

0.1

0.1

Dividends paid

(10.3)

(4.5)

Net cash flows (used in)/from financing activities

(29.8)

(4.4)

Net (decrease)/increase in cash and cash equivalents

(8.5)

7.8

Cash and cash equivalents at end of the period

10.7

38.8

 

The Group saw strong operating cash generation with net cash inflows from operating activities of £32.9m. The increase of 170% compared to the same period in the prior year is due to the incorporation of six months of trading in the Comparison Services division. During the Period the Group settled £10.0m of deferred consideration relating to the acquisition of uSwitch. The Group also repaid debt by a net amount of £18.0m, reducing the Group's outstanding gross debt from £114.0m to £96.0m.

 

Dividends

 

The Group maintains a target dividend pay-out ratio of 35-45% of profits excluding share-based payments and exceptional items based on the strong cash generation and long-term earnings potential of the Group. The Directors have declared an interim dividend of 1.5p which will be paid on 24 June 2016 to those shareholders on the share register as at 3 June 2016.

 

Appendix 1: Group Key Performance Indicators ("KPIs") (unaudited)

 

The figures below are for the six-month periods to 31 March 2015 and 31 March 2016. Each period includes trading in the Comparison Services division in order to give a meaningful comparative, however the division was not part of the Group during the prior period and therefore the results for H1 2015 are not statutory results of the Group.

£m

H1 2016

H1 2015

YoY%

Property Services:

 

 

UK Agency

27.8

31.2

(11)

New Homes

5.7

5.5

4

Other1

5.2

5.3

(2)

Property Services Revenue

38.7

42.0

(8)

 

Comparison Services

Energy2

29.0

18.5

57

Communications3

22.2

16.6

34

Other4

6.5

4.4

48

Comparison Services Revenue

57.7

39.5

46

Group Revenue

96.4

81.5

18

Property Services

Staff costs

7.6

7.6

-

Other costs5

12.6

13.0

(3)

Property Services operating costs

20.2

20.6

(2)

Comparison Services

Staff costs

6.7

5.4

24

Other costs5

29.0

23.6

23

Comparison Services operating costs

35.7

29.0

23

Group Staff costs

14.3

13.0

10

Group Other costs

41.6

36.6

14

Group operating costs

55.9

49.6

13

Property Services Adjusted EBITDA

18.5

21.4

(14)

Comparison Services Adjusted EBITDA

22.0

10.5

110

Group Adjusted EBITDA

40.5

31.9

27

KPIs

H1 2016

H1 2015

YoY%

Group visits6 (million per month)

50.1

48.7

3

 

Property Services:

ARPA (average revenue per advertiser)

UK Agency

£361

£353

2

New Homes

£354

£332

7

Overseas

£155

£148

5

Commercial

£129

£93

38

Blended

£345

£340

2

 

Partners:

UK Agency

12,956

12,449

4

New Homes

2,655

2,781

(5)

Overseas

894

664

35

Commercial

353

182

94

Total number of partners

16,858

16,076

5

Number of visits (million per month)

44.8

44.2

1

Number of Property Services leads (million)

11.0

12.3

(11)

Number of listings ('000)

854

828

3

Comparison Services:

Number of Comparison Services leads7 (million)

16.2

11.8

37

ARPL8 (average revenue per lead)

£3.56

£3.32

7

1Other includes revenue from advertising, marketing services, data sales, overseas and commercial property

2Energy includes revenue from gas & electricity switching

3Communications includes revenue from mobile, broadband, pay TV & home phone switching

4Other includes revenue from financial services switching, boiler cover, business energy and data insight

5Other Costs includes marketing, technology, property and administrative costs

6Visits comprise individual sessions on the Group's websites or mobile applications by users for the Period indicated as measured by Google Analytics

7Number of Comparison Services leads - The Group measures Comparison Services leads at the point when a consumer completes an application form hosted on the Group's website or at the point in time when the customer leaves the Group's website having clicked through to a third party website

8ARPL (average revenue per lead) - ARPL is the revenue from energy switching, communications switching, financial services switching, boiler cover, business energy and data insight divided by the total number of Comparison Services leads during the month, measured as a monthly average over the period

 

Principal risks and uncertainties

 

As set out within the Strategic Report within the Annual Report 2015, the Group has identified the following principal risks and uncertainties:

 

· Macroeconomic conditions - The Group derives most of its revenues from the UK residential property, energy, broadband and mobile markets. The Group is therefore dependent on the macroeconomic conditions in the UK and macro factors within each of the Group's key markets.

 

· Competitive environment - The Group operates in marketplaces which are highly competitive. The actions of the Group's competitors can have a direct impact on the Group.

 

· Changing online landscape and consumer trends - The Group participates in fast-moving marketplaces which are subject to rapid technological development and changes in consumer trends which may impact the Group's ability to offer the best products and services to its partners and consumers.

 

· Retention and recruitment - Success depends on the continued service and performance of the Group's Senior Leadership Team and other key employees. Skilled development, technical, operating, sales and marketing personnel are also essential for the business to meet its strategic goals.

 

· IT systems and cyber security - A number of the Group's IT systems are interdependent and a failure in one system or a security breach may disrupt the efficiency and functioning of the Group's operations. The Group may also be subjected to cyber-attacks.

 

· Reputational and brand damage - The Group operates a number of identifiable and respected brands which could be damaged by factors such as unethical or unlawful activity, poor customer service or negative press.

 

· Regulatory environment - The Group operates in a number of regulated environments. Certain revenue streams within the Comparison Services business are regulated by the FCA. The Comparison Services division also complies with the OFGEM Confidence Code and is continuing to work with OFGEM in relation to its inquiries. The Group is also involved in regular communication with OFCOM, the CMA and other regulatory bodies which impact the Group and its partners.

 

· Debt covenants and funding - The Group holds external debt and therefore must ensure compliance with its debt covenant ratios. The Group also needs to ensure that it has the funding required to deliver on its strategy and future growth plans and that it manages its debt and cash balances effectively.

 

· uSwitch integration - The acquisition of uSwitch was a significant transaction and the Group needs to ensure that the business integrates successfully in terms of strategy, operations and culture.

The Directors' assessment of the risks identified above has not changed materially during the six month period to 31 March 2016. The risks identified above will continue to affect the Group in the second half of the year. Actions taken to mitigate the risks identified have been disclosed in the Strategic Report within the Annual Report 2015.

 

On 28 April 2016, the Company acquired the Property Software Group. The integration of the business presents an additional risk to the Group. An integration plan has been developed and will be executed throughout the remainder of the financial year and beyond in order to mitigate this.

 

Related party transactions

 

There have been no material related party transactions in the period. Details of related party transactions are set out in Note 15 to the condensed set of financial statements.

 

Going concern

 

As stated in Note 2 to the condensed set of financial statements, the Directors are satisfied that the Group has sufficient resources to continue in operation for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the condensed financial statements.

 

By order of the Board

 

 

 

 

 

Alex Chesterman

 

 

Andy Botha

Chief Executive Officer

Chief Financial Officer

24 May 2016

24 May 2016

 

 

Responsibility statement

 

We confirm that to the best of our knowledge:

(a) the condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting';

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

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

 

By order of the Board

 

 

 

 

 

Alex Chesterman

 

 

Andy Botha

Chief Executive Officer

Chief Financial Officer

24 May 2016

24 May 2016

 

Independent review report to Zoopla Property Group Plc

We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2016 which comprises the condensed consolidated statement of comprehensive income, the condensed consolidated statement of changes in equity, the condensed consolidated statement of financial position, the condensed consolidated statement of cash flows and related notes 1 to 16. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

This report is made solely to the company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board. Our work has been undertaken so that we might state to the company those matters we are required to state to it in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusions we have formed.

 

Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

 

As disclosed in note 2, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting", as adopted by the European Union.

 

Our responsibility

Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

 

Scope of Review

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

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2016 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority

 

Deloitte LLP

Chartered Accountants and Statutory Auditor

London, United Kingdom

24 May 2016

 

 

Condensed set of financial statements

 

 

Consolidated statement of comprehensive income

For the six months ended 31 March 2016

 

Notes

6 months ended 31 March2016

Unaudited

£000

6 months ended 31 March2015

Unaudited

£000

Year ended 30 September 2015

Audited

£000

Revenue

96,427

41,962

107,556

Administrative expenses

(66,959)

(23,714)

(72,994)

 

 

 

Adjusted EBITDA

4

40,473

21,395

48,694

Share-based payments

14

(1,837)

(1,021)

(1,873)

Depreciation and amortisation

(4,297)

(873)

(4,072)

Exceptional items

4

(4,871)

(1,253)

(8,187)

 

 

 

Operating profit

29,468

18,248

34,562

Finance income

27

120

184

Finance costs

(1,439)

-

(1,163)

 

 

 

Profit before tax

28,056

18,368

33,583

Income tax expense

5

(5,506)

(4,053)

(8,200)

 

 

 

Profit for the period being total comprehensive income

22,550

14,315

25,383

 

 

 

Attributable to:

Owners of the parent

22,550

14,315

25,383

 

 

 

Earnings per share

Basic (pence per share)

7

5.5

3.5

6.2

Diluted (pence per share)

7

5.4

3.4

6.0

 

 

 

Consolidated statement of financial position

As at 31 March 2016

 

 

 

Notes

As at

 31 March2016

Unaudited

£000

As at

31 March2015

Unaudited

£000

As at

30 September 2015

Audited

£000

Assets

Non-current assets

Property, plant and equipment

1,721

1,354

1,930

Intangible assets

250,484

74,539

253,674

Available for sale financial assets

8

725

-

-

Trade and other receivables

9

7,436

-

7,446

Deferred tax assets

-

403

-

 

 

 

260,366

76,296

263,050

Current assets

Trade and other receivables

9

30,636

8,303

22,780

Cash and cash equivalents

10,666

38,782

19,199

 

 

 

41,302

47,085

41,979

 

 

 

Total assets

301,668

123,381

305,029

 

 

 

Liabilities

Current liabilities

Trade and other payables

10

29,217

9,638

22,251

Current tax liabilities

7,825

4,209

4,990

Deferred and contingent consideration

11

26,062

-

35,393

Provisions

217

-

190

Non-current liabilities

Loans and borrowings

12

94,603

-

112,432

Deferred and contingent consideration

11

5,292

-

2,739

Deferred tax liability

6,824

-

9,185

Provisions

622

634

609

 

 

 

Total liabilities

170,662

14,481

187,789

 

 

 

Net assets

131,006

108,900

117,240

 

 

 

Equity attributable to owners of the parent

Share capital

13

418

418

418

Share premium reserve

50

50

50

Other reserves

13

86,375

87,162

87,101

Retained earnings

44,163

21,270

29,671

 

 

 

Total equity

131,006

108,900

117,240

 

 

 

 

Consolidated statement of cash flows

For the six months ended 31 March 2016

6 months ended 31 March2016

Unaudited

£000

6 months ended 31 March2015

Unaudited

£000

Year ended 30 September 2015

Audited

£000

Cash flows from/(used in) operating activities

Profit before tax

28,056

18,368

33,583

Adjustments for:

Depreciation of property, plant and equipment

364

126

415

Amortisation of intangible assets

3,933

747

3,657

Finance income

(27)

(120)

(184)

Finance costs

1,439

-

1,163

Share-based payments

1,837

1,021

1,873

Transaction costs on acquisition of uSwitch

-

-

5,130

Movement in contingent and deferred consideration

3,222

-

2,142

 

 

 

Operating cash flow before changes in working capital

38,824

20,142

47,779

Increase in trade and other receivables

(7,846)

(2,416)

(428)

Increase/(decrease) in trade and other payables

6,619

(1,842)

(46)

Increase in provisions

40

-

30

 

 

 

Cash generated from operating activities

37,637

15,884

47,335

Income tax paid

(4,740)

(3,713)

(8,224)

 

 

 

Net cash flows from operating activities

32,897

12,171

39,111

 

 

 

Cash flows (used in)/from investing activities

Acquisition of subsidiaries, net of cash acquired

(10,000)

-

(146,012)

Amounts paid into escrow in respect of acquisitions

-

-

(7,436)

Investment in available for sale financial assets

(725)

-

-

Interest received

27

120

184

Acquisition of property, plant and equipment

(155)

(92)

(111)

Acquisition and development of intangible assets

(743)

(23)

(709)

 

 

 

Net cash flows (used in)/from investing activities

(11,596)

5

(154,084)

 

 

 

Cash flows from/(used in) financing activities

Proceeds on issue of debt, net of issue costs

13,000

-

123,291

Repayment of debt

(31,000)

-

(11,000)

Interest paid

(1,151)

-

(780)

Treasury shares purchased

(414)

-

-

Shares released from trust

75

117

303

Dividends paid

(10,344)

(4,536)

(8,667)

 

 

 

Net cash flows (used in)/from financing activities

(29,834)

(4,419)

103,147

 

 

 

Net (decrease)/increase in cash and cash equivalents

(8,533)

7,757

(11,826)

Cash and cash equivalents at beginning of period

19,199

31,025

31,025

 

 

 

Cash and cash equivalents at end of period

10,666

38,782

19,199

 

 

 

 

 

Consolidated statement of changes in equity

For the six months ended 31 March 2016

 

Share

capital

Share premium

reserve

Other reserves

Retained earnings

Totalequity

 

EBT share reserve

 

Treasury shares

Mergerreserve

 

 

£000

 

£000

 

£000

 

£000

 

£000

 

£000

 

£000

 

At 1 October 2015

418

50

(1,017)

 

 

-

88,118

29,671

117,240

Profit and total comprehensive income for the period

-

-

-

-

-

22,550

22,550

Transactions with owners

recorded directly in equity:

Share-based payments net of national insurance contributions

-

-

-

-

-

1,608

1,608

Current tax on share-based payments

-

-

-

-

-

99

99

Deferred tax on share-based payments

-

-

-

-

-

192

192

Treasury shares purchased

-

-

-

(414)

-

-

(414)

Treasury shares released

-

-

-

56

-

(56)

-

Shares released from EBT

-

-

124

-

-

(49)

75

Transfer between reserves1

-

-

-

-

(492)

492

-

Dividends paid

-

-

-

-

-

(10,344)

(10,344)

 

 

 

 

 

 

 

At 31 March 2016 (unaudited)

418

50

(893)

(358)

87,626

44,163

131,006

 

 

 

 

 

 

 

At 1 October 2014

418

50

(1,566)

 

 

-

89,103

10,166

98,171

Profit and total comprehensive income for the period

-

-

-

 

-

-

14,315

14,315

Transactions with owners

recorded directly in equity:

Share-based payments net of national insurance contributions

-

-

-

 

-

-

959

959

Current tax on share-based payments

-

-

-

-

-

193

193

Deferred tax on share-based payments

-

-

-

-

-

(319)

(319)

Shares released from EBT

-

-

117

-

-

-

117

Transfer between reserves1

-

-

-

-

(492)

492

-

Dividends paid

-

-

-

-

-

(4,536)

(4,536)

 

 

 

 

 

 

 

At 31 March 2015 (unaudited)

418

50

(1,449)

-

88,611

21,270

108,900

 

 

 

 

 

 

 

 

 

 

 

 

Share

Capital

 

Share premium

Reserve

 

Other reserves

 

Retained earnings

 

Totalequity

 

EBT share reserve

 

Treasury shares

 

Mergerreserve

 

£000

£000

 

£000

 

£000

£000

£000

£000

 

At 1 October 2014

418

50

 

(1,566)

 

-

89,103

10,166

98,171

Profit and total comprehensive income for the period

-

-

-

 

-

-

25,383

25,383

Transactions with owners

recorded directly in equity:

Share-based payments

-

-

-

-

-

1,723

1,723

Current tax on share-based payments

-

-

-

-

-

565

565

Deferred tax on share-based payments

-

-

-

-

-

(238)

(238)

Shares purchased by EBT

-

-

-

-

-

-

-

Shares released from EBT

-

-

549

-

-

(246)

303

Transfer between reserves1

-

-

-

-

(985)

985

-

Dividends paid

-

-

-

-

-

(8,667)

(8,667)

 

 

 

 

 

 

 

At 30 September 2015 (audited)

418

50

(1,017)

-

88,118

29,671

117,240

 

 

 

 

 

 

 

 

 

1The transfer from merger reserve to retained earnings in each period represents an equalisation adjustment in respect of the amortisation charge on intangibles which arose on acquisition of The Digital Property Group Limited on 31 May 2012.

 

Notes

1. General information

Zoopla Property Group Plc (the "Company") is a digital media and lead generation platform registered in England and Wales under Company Number 06074771. The principal activity of the Company is the operation of some of the UK's most trusted and effective home-related digital platforms including Zoopla, uSwitch, PrimeLocation and the Property Software Group. A copy of the Company's statutory accounts for the year ended 30 September 2015 has been delivered to the Registrar of Companies. The accounts are available on the Company's website at www.zpg.co.uk/investors. The Company's auditor reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

2. Accounting Policies

 

Basis of preparation

The annual financial statements of the Group and the Company are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard ("IAS") 34 'Interim Financial Reporting', as adopted by the European Union.

The half year results for the six months ended 31 March 2016 are unaudited. The auditor, Deloitte LLP, has carried out a review of the condensed set of financial statements and their report is included within this announcement. The comparative figures for the year ended 30 September 2015 have been extracted from the Group's 2015 Annual Report. These comparatives have been audited by the auditor and their report was unqualified. The comparative figures for the six months ended 31 March 2015 have been extracted from the Group's half year results for the six months ended 31 March 2015 which were reviewed by the auditor.

The consolidated financial statements incorporate the accounts of the Company and entities controlled by the Company (its "subsidiaries") (together, "the Group"). Control is achieved where the Company:

· has the power over the investee;

· is exposed, or has rights, to variable return from its involvement with the investee; and

· has the ability to use its power to affect its returns.

The results of subsidiaries acquired are included from the effective date of acquisition. The results of subsidiaries sold are included up to the effective date of disposal.

Changes in accounting policies

The accounting policies applied by the Group are the same as those applied for the year ended 30 September 2015 as set out in the 2015 Annual Report. In addition to those policies, during the period the Group has recognised a number of financial assets which have been designated as "available for sale". The Group initially recognises available for sale financial assets at fair value with any subsequent movements in fair value recorded within other comprehensive income. There has been no material movement in the fair value of these investments since initial recognition.

There are no new standards or amendments to standards effective for the periods presented that have a material impact on the Group.

Going Concern

The financial position of the Group shows a positive net asset position with significant cash resources and high cash generation. Furthermore, the Group continues to generate both positive Adjusted EBITDA and profit after tax. As a consequence, the Directors believe that the Group is well placed to manage its business and financial risks successfully.

The Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the historical financial information.

Critical accounting judgements and key sources of estimation uncertainty

The Group's Management makes certain estimates and assumptions regarding the future. Estimates and judgements are continually evaluated based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the current circumstances. Actual results may differ from these estimates and assumptions. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within future periods are consistent with those disclosed in the 2015 Annual Report, with the exception of the acquisition of uSwitch which relates specifically to the previous financial year:

· Impairment of goodwill and intangibles - The value of Goodwill and intangibles has increased significantly over the last year due to the acquisition of uSwitch. Determining whether goodwill and intangible assets are impaired or whether a reversal of impairment of intangible assets should be recorded requires an estimation of the recoverable value, which represents the higher of fair value and value in use, of the relevant cash-generating unit. Management has not identified any indicators of impairment.

· Revenue and accrued income - Revenue generated by the Group's Comparison Services division is recognised predominantly from online switching services. Revenue accruals are made based on an estimation of the likely number of successful switches. Revenue recognition is considered to be a significant judgement area due to the estimates required to determine accrued income at the period end.

Non-GAAP performance measures

In the analysis of the Group's financial performance certain information disclosed in the financial statements may be prepared on a non-GAAP basis or has been derived from amounts calculated in accordance with IFRS but is not itself an expressly permitted GAAP measure. These measures are reported in line with how financial information is analysed by Management. The Directors' believe that these non-GAAP measures provide a more appropriate measure of the Group's underlying business performance. The non-GAAP measures are designed to increase comparability of the Group's financial performance year-on-year. However, these measures may not be comparable with non-GAAP measures adopted by other companies. The key non-GAAP measures presented by the Group are:

· Adjusted EBITDA - which is defined as operating profit after adding back depreciation and amortisation, share-based payments and exceptional items (Note 4).

· Adjusted basic and diluted EPS - which are defined as profit for the period, excluding exceptional items and amortisation of intangible assets arising on acquisitions, adjusted for tax and divided by the weighted average number of shares in issue (or dilutive shares) for the period (Note 7).

 

 

 

3. Business and geographical segments

The Board of Directors has been identified as the Group's chief operating decision maker. The monthly reporting pack provided to the Board to enable assessment of the performance of the business has been used as the basis for determining the Group's operating segments.

Whilst the chief operating decision maker monitors the performance of the business at a revenue and Adjusted EBITDA level (Note 4), depreciation and amortisation, share-based payments, exceptional items, finance income and costs and income tax are all monitored on a centralised basis. As the business evolves, and the divisions become more integrated, the Directors will continue to assess the relevance of splitting out costs for the Property Services and Comparison Services division.

Assets and liabilities are also managed on a centralised basis and are not reported to the chief operating decision maker in a disaggregated format.

The chief operating decision maker monitors six individual revenue streams as set out below. The six revenue streams are grouped under two headings: Property Services and Comparison Services. Adjusted EBITDA is monitored on an aggregated basis under these two headings. Certain central costs such as Board fees and the salaries of certain Executive Directors are allocated across the two divisions.

Property Services:

 

· UK Agency revenue, which represents property advertising services provided to estate agents and lettings agents;

· New Homes revenue, which represents property advertising services provided to new home developers; and

· Other Property Services revenue, which predominantly represents overseas property, commercial property, marketing services, display advertising and data services.

Comparison Services:

 

· Energy revenue, which represents gas and electricity switching services;

· Communications revenue, which represents mobile, broadband, pay TV and home phone switching services; and

· Other Comparison Services revenue, which predominantly represents financial services switching, boiler cover, business energy and data insight services.

All material revenues are generated from within the UK.

The following table analyses the Group's revenue streams as described above:

 

 

Six months ended 31 March 2016

Property

Services

£000

Comparison

Services

£000

Total

Group

£000

Revenue

UK Agency

 27,747

-

 27,747

New Homes

 5,708

 -

 5,708

Other Property Services

 5,210

 -

 5,210

Energy

 -

 28,997

 28,997

Communications

 -

 22,176

 22,176

Other Comparison Services

 -

 6,589

 6,589

Total revenue

38,665

57,762

96,427

Underlying costs

(20,136)

(35,818)

(55,954)

Adjusted EBITDA

18,529

21,944

40,473

Share-based payments

(1,837)

Depreciation and amortisation

(4,297)

Exceptional items

(4,871)

Operating profit

29,468

Finance income

27

Finance costs

(1,439)

Profit before tax

Income tax expense

(5,506)

Profit for the period being total comprehensive income

22,550

 

Year ended 30 September 2015

Property

Services

£000

Comparison

Services

£000

Total

Group

£000

Revenue

 

UK Agency

 58,269

-

58,269

New Homes

 10,965

 -

10,965

Other Property Services

 10,663

 -

 10,663

Energy

 -

 11,576

 11,576

Communications

 -

 13,322

 13,322

Other Comparison Services

 -

 2,761

 2,761

Total revenue

79,897

27,659

107,556

Underlying costs

 (39,031)

 (19,831)

(58,862)

Adjusted EBITDA

40,866

7,828

48,694

Share-based payments

(1,873)

Depreciation and amortisation

(4,072)

Exceptional items

(8,187)

Operating profit

34,562

Finance income

184

Finance costs

(1,163)

Profit before tax

33,583

Income tax expense

(8,200)

Profit for the period being total comprehensive income

25,383

 

 

Six months ended 31 March 2015

Property

Services

£000

Comparison

Services

£000

Total

Group

£000

Revenue

UK Agency

31,174

-

31,174

New Homes

5,536

 -

5,536

Other Property Services

5,252

-

5,252

Energy

 -

 -

-

Communications

 -

 -

-

Other Comparison Services

-

 -

-

Total revenue

41,962

-

41,962

Underlying costs

(20,567)

-

(20,567)

Adjusted EBITDA

21,395

-

21,395

Share-based payments

(1,021)

Depreciation and amortisation

(873)

Exceptional items

(1,253)

Operating profit

18,248

Finance income

120

Finance costs

-

Profit before tax

18,368

Income tax expense

(4,053)

Profit for the period being total comprehensive income

14,315

 

4. Adjusted EBITDA

 

Adjusted EBITDA is used by Management as a key measure to monitor the Group's business and the Directors believe it should be disclosed on the face of the statement of comprehensive income to assist in the understanding of the Group's underlying financial performance.

The Group defines EBITDA as operating profit after adding back depreciation and amortisation, share-based payments and exceptional items. Adjusted EBITDA is arrived at by making adjustments for costs and profits which Management believe to be exceptional in nature by virtue of their size or incidence. Such items would include costs associated with business combinations, one-off gains and losses on disposal, and similar items of a non-recurring nature together with reorganisation costs and similar charges. This is further adjusted for share-based payment expenses which are comprised of charges relating to (i) warrants issued to certain of the Group's members in order to establish a critical mass of property listings on the Group's platform; and (ii) employee incentive plans which are aimed at retaining staff and aligning employee objectives with those of the Group. The Directors consider that excluding these non-cash charges in arriving at adjusted EBITDA gives a more appropriate measure of the Group's underlying financial performance.

The table below presents a reconciliation of operating profit to adjusted EBITDA for the periods shown:

6 months ended 31 March

2016

 

£000

6 months ended 31 March

2015

 

£000

Year ended 30 September

2015

 

£000

 

Operating profit

29,468

18,248

34,562

Depreciation

364

126

415

Amortisation of intangible assets arising on acquisition

3,070

-

2,047

Amortisation of other intangible assets

863

747

1,610

Share-based payments (Note 14)

1,837

1,021

1,873

Exceptional items

4,871

1,253

8,187

 

 

 

Adjusted EBITDA

40,473

21,395

48,694

 

 

 

 

Exceptional items comprise:

6 months ended 31 March

2016

 

£000

6 months ended 31 March

2015

 

£000

Year ended 30 September

2015

 

£000

 

Transaction costs incurred on acquisitions

32

1,253

5,130

Management deferred consideration

1,410

-

936

Management earn-out consideration

1,812

-

1,206

Management deal-related performance bonus

1,617

-

915

 

 

 

Exceptional items

4,871

1,253

8,187

 

 

 

 

 

5. Income tax

 

The effective tax rate applied to profit before tax for the six months ended 31 March 2016 was 19.6% (31 March 2015: 22.1%, 30 September 2015: 24.4%). The rate represents Management's best estimate of the weighted average tax rate for the full financial year after adjusting for discrete items. The effective rate is lower than the statutory rate due to the revaluation of deferred tax assets and liabilities as a result of the reduction in the rate of corporation tax to 19% from 1 April 2017 and 18% from 1 April 2020.

6. Dividends

6 months ended 31 March

 2016

 

£000

6 months ended 31 March

2015

 

£000

Year ended 30 September

2015

 

£000

 

Final dividend for 2015 of 2.5 pence per Ordinary Share paid on 3 March 2016

10,344

-

-

Interim dividend for 2015 of 1.0 pence per Ordinary Share paid on 24 June 2015

-

-

4,131

Final dividend for 2014 of 1.1 pence per Ordinary Share paid on 23 February 2015

-

4,536

4,536

 

 

 

Total dividends paid in the period

10,344

4,536

8,667

 

 

 

 

After the period end the Directors declared an interim dividend of 1.5 pence per share resulting in an interim dividend of £6.2m payable on 24 June 2016 to those shareholders on the register at 3 June 2016. The interim dividend has not been included as a liability at the statement of financial position date.

 

7. Earnings per share

6 months ended

31 March2016

 

£000

6 months ended 31 March2015

 

£000

Year ended

30 September 2015

 

£000

 

Earnings for the purposes of basic and diluted earnings per share being profit for the period

22,550

14,315

25,383

Exceptional items, net of tax (Note 4)

4,571

1,253

7,778

Amortisation of intangible assets arising on acquisitions, net of tax

1,507

-

1,672

 

 

 

Adjusted earnings for the period

28,628

15,568

34,833

 

 

 

Number of shares

 

Weighted average number of Ordinary Shares

413,331,380

412,102,882

412,509,761

Dilutive effect of share options and warrants

3,120,211

3,649,319

3,761,746

Dilutive effect of potentially issuable shares

4,831,200

-

4,063,633

 

 

 

Dilutive earnings per share denominator

421,282,791

415,752,201

420,335,140

 

 

 

Basic and diluted earnings per share

 

Basic earnings per share

(pence per share)

 

5.5

 

3.5

6.2

 

 

 

Diluted earnings per share

(pence per share)

 

5.4

 

3.4

6.0

 

 

 

Adjusted earnings per share

 

Adjusted basic earnings per share

(pence per share)

 

6.9

 

3.8

8.4

 

 

 

Adjusted diluted earnings per share

(pence per share)

 

6.8

 

3.7

8.3

 

 

 

As at 31 March 2016 the Comparison Services division (uSwitch) had met the targets of the contingent consideration set out at acquisition and therefore the weighted average number of dilutive shares includes 4,831,200 potentially issuable shares for the portion of the earn-out payable in cash or in shares at the option of the Company. Potentially issuable shares as at 30 September 2015 represented institutional deferred consideration of £10.0m which was payable in cash or in shares. The institutional deferred consideration was settled in cash in December 2015.

 

8. Investment in available for sale financial assets

During the period the Group recognised a total of £0.7m for investments in a number of UK PropTech start-ups. The Group is not deemed to exercise control or significant influence over these entities and therefore the investments have been classified as available for sale financial assets and are held at fair value. There has been no material change in the fair value of these investments since their initial recognition.

 

9. Trade and other receivables

31 March

 2016

 

£000

 

31 March

2015

 

£000

 

30 September

2015

 

£000

 

Trade receivables

9,121

3,647

8,850

Accrued income

17,619

702

10,740

Prepayments

2,918

3,553

2,348

Amounts held in escrow

7,436

-

7,446

Other receivables

978

401

842

38,072

8,303

30,226

 

Current

 

30,636

 

8,303

 

22,780

Non-current

7,436

-

7,446

38,072

8,303

30,226

 

The Directors consider that the carrying value of trade and other receivables is approximate to their fair value. The carrying value also represents the maximum credit exposure.

 

10. Trade and other payables

31 March

2016

 

£000

 

31 March

2015

 

£000

 

30 September

2015

 

£000

 

Trade payables

8,924

2,071

5,507

Accruals

12,806

3,862

10,599

Other taxation and social security payments

7,126

3,536

5,512

Deferred income

145

52

380

Other payables

216

117

253

29,217

9,638

22,251

 

The Directors consider that the carrying value of trade and other payables is approximate to their fair value. All trade and other payables are considered current liabilities.

 

 

11. Deferred and contingent consideration

Deferred

 consideration

 

£000

 

 

 

Contingent

consideration -

earn-out

 

£000

 

Total

 

£000

 

At 1 October 2015

11,976

26,156

38,132

Charge in the period

1,410

1,812

3,222

Paid in the period

(10,000)

-

(10,000)

At 31 March 2016

3,386

27,968

31,354

 

Current

 

-

 

26,062

 

26,062

Non-current

3,386

1,906

5,292

3,386

27,968

31,354

 

At 1 October 2014

-

-

-

Recognised on acquisition

11,040

24,950

35,990

Charge in the period

936

1,206

2,142

11

At 30 September 2015

11,976

26,156

38,132

 

Current

 

10,000

 

25,393

 

35,393

Non-current

1,976

763

2,739

11,976

26,156

38,132

 

There was no deferred or contingent consideration during the six months to 31 March 2015.

 

12 Loans and borrowings

On 30 April 2015 the Group entered into an agreement for the provision of a five year, £150.0 million revolving credit facility. At 31 March 2016 outstanding gross borrowings were £96.0 million (30 September 2015: £114.0m, 30 March 2015, £nil).

The drawn portion of the facility incurs interest at UK Libor plus a margin. The margin is variable based on the Group's Net Debt to Adjusted EBITDA ratio.

 

31 March

2016

 

£000

 

31 March

2015

 

£000

 

30 September

2015

 

£000

 

Gross borrowings

96,000

-

114,000

Capitalised costs

(1,397)

-

(1,568)

11

Total Loans and borrowings

94,603

-

112,432

 

13.   Equity

Share capital

The nominal value of the Group's Ordinary Shares as at 31 March 2016 amounted to £418,000 (31 March 2015 and 30 September 2015: £418,000). The total number of Ordinary Shares in issue at 31 March 2016 was 418,116,472.

Other reserves - Merger reserve

The opening merger reserve was created in May 2012 from the premium on shares issued for the acquisition of The Digital Property Group Limited.

Other reserves - EBT share reserve

The EBT share reserve represents shares in issue that are held by the Employee Benefit Trust (EBT) for the purpose of settling the Group's obligations under the Employee Share Option Scheme (Note 14).

Other reserves - Treasury shares

Between 11 February 2016 and 17 February 2016 the Group acquired 188,340 of its own shares at a weighted average price of 220.0p in order to settle the exercise of outstanding warrants. As at 31 March 2016 25,551 of the shares had been released from treasury to satisfy warrant exercises leaving 162,789 shares in treasury with a weighted average price of 220.0p and a total value of £358,000.

 

14. Share-based payments

The Group operates a number of share-based incentive schemes for both its employees and certain estate agent members. The Group recognised a total share-based payments charge of £1.8m for the six months ended 31 March 2016 (period ended 31 March 2015: £1.0m, year ended 30 September 2015: £1.9m) as set out below.

 

6 months ended 31 March2016

 

£000

 

6 months ended 31 March2015

 

£000

 

Year ended

30 September 2015

 

£000

 

Employee Share Option Scheme

332

378

600

Long Term Incentive Plan (i)

229

292

600

Share Incentive Plan

120

168

231

Deferred Bonus Plan (ii)

190

72

175

Warrants (iii)

157

49

117

Value Creation Plan (iv)

578

-

-

National insurance contributions payable in respect of eligible share-based payment schemes

231

62

150

Total share-based payments charge

1,837

1,021

1,873

 

 

 

 

(i) Long Term Incentive Plan (LTIP)

The Group operates an equity-settled Long-Term Incentive Plan which grants nil-cost options to eligible employees which vest at the end of a three year vesting period. The vesting of the options is subject to both Adjusted earnings per share (EPS) and Total Shareholder Return (TSR) performance criteria.

A charge of £0.2m has been recognised in the six months ended 31 March 2016 (31 March 2015: £0.3m year ended 30 September 2015 £0.6m).

On 9 December 2015 the Group granted 1,380,189 options in respect of the FY16 LTIP grant. The following information is relevant in the determination of the fair value of the LTIP options granted:

 

9 December 2015

grant

Valuation method - TSR

Monte Carlo

Valuation method - EPS

Black-Scholes

Share price at grant date

£2.32

Exercise price

£nil

Expected volatility

32.9%

Expected life

3 years

Expected dividend yield

n/a

Risk-free interest rate

0.9%

Fair value per share - TSR

£1.41

Fair value per share - EPS

£2.32

 

The volatility assumption, measured at the standard deviation of expected share price returns, has been calculated using historical daily data of six comparator companies over a term commensurate with the expected life of each option. Dividend equivalent payments will be made in respect of vested options in the form of additional shares.

(ii) Deferred Bonus Plan

On 9 December 2015 the Group made its first grant of options under the Deferred Bonus Plan (DBP). The Group granted 317,155 nil-cost options. The options vest over a period of between one and three years. Dividend equivalent payments will be made in respect of vested options in the form of additional shares.

(iii) Warrants

On 11 January 2016 the Company issued 74,331 warrants with an exercise price of £0.001 to certain estate agent members. A further 68,530 warrants were issued on 10 March 2016. 25,551 of the warrants were exercised during the period. Between 11 February 2016 and 17 February 2016 Zoopla Property Group Plc purchased 188,340 of its own shares, which are held in treasury, in order to settle future warrant exercises. 162,789 shares remained in treasury at 31 March 2016.

The number of warrants issuable over shares in Zoopla Property Group Plc under existing member contracts at the date of this report is 1,055,438.

(iv)Value Creation Plan ("VCP")

On 1 October 2015 the Group launched the VCP. The VCP grants nil-cost options to the Group's CEO based on Total Shareholder return over a three and four year period. The fair value of the scheme is £4.3m spread over the four year period. A charge of £0.6m was recognised in the six month period to 31 March 2016. The following information is relevant in the determination of the fair value:

 

1 October 2015

grant

Valuation method

Monte Carlo

Share price at grant date

£2.10

Initial measurement price

£2.19

Exercise price

£nil

Expected volatility

26.4%

Expected life

3.24 / 4.24 years

Expected dividend yield

0.8%

Risk-free interest rate

0.5%

 

(v)The Employee Benefit Trust (EBT) and Share Incentive Plan Trust (SIP Trust)

At 31 March 2016 4,237,479 shares were held by the EBT in order to satisfy future exercises under the Employee Share Option Scheme (31 March 2015: 5,183,263, 30 September 2015: 4,491,861). A further 390,731 shares are held by the SIP Trust to satisfy future Partnership and Matching Share exercises (31 March 2015: 427,515, 30 September 2015: 427,515). The cost of shares held in trust has been deducted from equity.

 

 

15. Related party transactions

Key management personnel

The Chairman and the Directors are considered to be the key management personnel of the group along with certain members of the Group's executive team. There have been no transactions with key management personnel during the period outside of the remuneration policies outlined in the Group's 2015 Annual report.

No share options were exercised by Key Management Personnel in the period.

Other Group companies

Transactions with other Group companies have been eliminated on consolidation.

Other related parties

Daily Mail and General Trust plc ("DMGT") owned 31.3% of the share capital of Zoopla Property Group Plc at 31 March 2016 (30 September 2015: 31.3%, 31 March 2015: 31.8% of ZPG Limited, the Group's former parent).

There were no material transactions with any other related parties in the period.

 

16. Subsequent events

On 28 April 2016 the Group acquired 100% of the issued share capital of Property Software Holdings Limited (together with its subsidiaries the Property Software Group), the UK's leading provider of property software solutions, for consideration of £75m based on a cash free, debt free enterprise value. £47m was payable in cash on completion with a further £22m payable six months after completion and £3m payable each of 12 and 24 months after completion. The transaction was financed by an increase in the Group's existing revolving credit facility of £50m to £200m. In the year ended 31 March 2016, Property Software Group generated revenues of c.£15.9m (unaudited). The accounting for the acquisition, including the fair value valuation of any intangible assets has not yet been finalised.

The acquisition of Property Software Group is a core part of ZPG's continued mission to be the most effective partner for UK property professionals and will enable the enlarged Group to offer agents the UK property industry's first end-to-end solution including software and CRM, digital marketing and market insight tools and further revenue opportunities.

 

Shareholder information

Contacts

Chief Executive Officer

Alex Chesterman

Corporate advisers

Auditor

Deloitte LLP

 

Chief Financial Officer

Andy Botha

Remuneration advisers

PricewaterhouseCoopers LLP

 

Company Secretary

Ned Staple

Brokers

Credit Suisse International

Jefferies Hoare Govett

 

Head of Communications

Lawrence Hall

 

Solicitors

Freshfields Bruckhaus Deringer LLP

 

Head of Investor Relations

Rachael Malcolm

 

Registrar

Equiniti Limited

Website:

www.zpg.co.uk

Registered Office

Zoopla Property Group Plc

Harlequin Building

65 Southwark Street

London SE1 0HR

 

Financial Calendar 2016

Interim dividend ex-dividend date

2 June 2016

Interim dividend record date

 3 June 2016

Payment date for interim dividend

24 June 2016

Capital Markets Day

15 September 2016

Financial year end

30 September 2016

 

 

Shareholder enquiries

The Company's registrar is Equiniti. They will be pleased to deal with any questions regarding your shareholding or dividends. Please notify them of your change of address or other personal information. Their address details are:

Equiniti

Aspect House

Spencer Road

Lancing

West Sussex BN99 6DA

Equiniti is a trading name of Equiniti Limited.

Equiniti helpline: 0871 384 2030 (calls cost 8 pence per minute plus network extras) (Overseas: +44 121 415 7047). Lines open 8.30am to 5.30pm, Monday to Friday (excluding public holidays).

Shareholders are able to manage their shareholding online and facilities included electronic communications, account enquiries, amendment of address and dividend mandate instructions.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR VZLFLQEFFBBQ
Date   Source Headline
11th Jul 20183:30 pmRNSForm 8.3 - ZPG PLC
11th Jul 20182:53 pmRNSHolding(s) in Company
11th Jul 201811:13 amRNSForm 8.5 (EPT/RI)
11th Jul 201810:39 amRNSForm 8.3 - ZPG Plc
11th Jul 201810:33 amRNSScheme of arrangement becomes effective
11th Jul 201810:17 amRNSForm 8.5 (EPT/RI) ZPG plc
11th Jul 201810:16 amRNSForm 8.5 (EPT/NON-RI) ZPG plc
11th Jul 20189:23 amRNSForm 8.3 - ZPG Plc
11th Jul 20187:00 amRNSDirector/PDMR Shareholding
11th Jul 20187:00 amRNSDirector/PDMR Shareholding
11th Jul 20187:00 amRNSForm 8 (DD) - ZPG Plc
11th Jul 20187:00 amRNSForm 8 (DD) - ZPG Plc
10th Jul 20186:16 pmRNSRule 2.9 Announcement
10th Jul 20183:30 pmRNSForm 8.3 - ZPG PLC
10th Jul 20183:20 pmRNSForm 8.3 - ZPG Plc
10th Jul 201811:23 amRNSForm 8.5 (EPT/RI) ZPG plc
10th Jul 201811:19 amRNSForm 8.5 (EPT/NON-RI) ZPG plc
10th Jul 201811:17 amRNSForm 8.3 - ZPG Plc
10th Jul 201810:39 amRNSForm 8.5 (EPT/RI)
9th Jul 20183:20 pmRNSForm 8.3 - ZPG Plc
9th Jul 201812:41 pmRNSCourt sanction of scheme of arrangement
9th Jul 201811:17 amRNSForm 8.5 (EPT/RI)
9th Jul 201811:03 amRNSForm 8.5 (EPT/RI) ZPG plc
9th Jul 201811:01 amRNSForm 8.5 (EPT/NON-RI) ZPG plc
9th Jul 201810:15 amRNSForm 8.3 - ZPG PLC
9th Jul 201810:00 amRNSApplication to List Shares
6th Jul 20183:30 pmRNSForm 8.3 - ZPG
6th Jul 20183:20 pmRNSForm 8.3 - ZPG Plc
6th Jul 20181:49 pmRNSForm 8.3 - AMENDMENT- ZPG PLC
6th Jul 20181:37 pmRNSForm 8.3 - ZPG Plc
6th Jul 201811:18 amRNSForm 8.5 (EPT/RI)
6th Jul 201810:53 amRNSForm 8.5 (EPT/RI) ZPG plc
6th Jul 201810:51 amRNSForm 8.5 (EPT/NON-RI) ZPG plc
6th Jul 201810:19 amRNSForm 8.3 - ZPG Plc
6th Jul 20188:01 amRNSForm 8.5 (EPT/NON-RI) ZPG plc
5th Jul 201812:55 pmRNSForm 8 (DD) - ZPG Plc
5th Jul 201812:54 pmRNSForm 8 (DD) - ZPG Plc
5th Jul 201811:43 amRNSForm 8.5 (EPT/RI)
5th Jul 201811:05 amRNSForm 8.5 (EPT/RI) ZPG plc
5th Jul 20189:37 amRNSForm 8.3 - ZPG Plc
5th Jul 20187:56 amRNSHolding(s) in Company
5th Jul 20187:36 amRNSForm 8.5 (EPT/NON-RI) ZPG plc
4th Jul 20183:12 pmRNSForm 8.3 - ZPG Plc
4th Jul 20183:08 pmRNSForm 8.3 - ZPG plc
4th Jul 20182:54 pmRNSForm 8.3 - ZPG plc
4th Jul 201811:12 amRNSForm 8.5 (EPT/RI)
4th Jul 201810:30 amRNSForm 8.5 (EPT/RI) ZPG plc
4th Jul 201810:29 amRNSForm 8.5 (EPT/NON-RI) ZPG plc
4th Jul 201810:27 amRNSForm 8.3 - ZPG Plc
3rd Jul 20183:30 pmRNSForm 8.3 - ZPG LN

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.