Highcroft Investments PLC
Final results for the year ended 31 December 2019
KEY HIGHLIGHTS
· 16.4% increase in net property income to
· 11.6% increase in investment property valuation to
· Property acquisitions of
· 2.7% decrease in net asset value per share to 1175p (2018 1207p)
· 10.1% decrease in adjusted earnings per share to 78.5p (2018 87.3p)
· 76.6% decrease in earnings per share to 22.3p (2018 95.3p)
· Total debt increased by
· Cash and liquid equity investments
· 12.7% total shareholder return (2018 5.2%)
· 20.0% decrease in final dividend to 27.00p per share (2018 33.75p per share)
· 8.6% decrease in total dividend to 48.00p per share (2018 52.50p per share)
Dear Shareholder,
Introduction
I am pleased to say Highcroft has delivered a robust performance in the 2019 financial year. As a result of our proactive asset management strategy, we have reported an increase in net property income of 16.4% and a total shareholder return of 12.7%.
This provided a strong starting point for the current financial year; however the Covid-19 pandemic has now introduced a significant level of uncertainty into the marketplace in which we operate and in turn for all our stakeholders. As a consequence, we are in regular dialogue with our tenants to understand their needs and will continue to monitor on-going developments carefully and take any necessary action, if required.
Property portfolio
Throughout 2019 the property market faced unsettled conditions with different sub sectors affected in different ways. In support of our on-going diversification away from high street retail, we have seen warehouses and logistics continue to perform well as the structural shift to online shopping continues. During the year we made two property acquisitions, one warehouse and one leisure asset. The total gross acquisition cost for both properties was
We continue to actively asset manage our portfolio and at the year-end warehouse/industrial accounted for 42% of portfolio valuation (2018 39%). At the other end of the spectrum one of the more challenging sub sectors has been retail where we have very limited exposure to the high street at just 8% (2018 10%). We also have 27% (2018 33%) of our portfolio in retail warehouses however we have strong tenant covenants, affordable rents and good access for both traditional shoppers or online shoppers using click and collect at these properties.
During the year we increased the total value of property assets on our balance sheet by 11.6% to
Our net asset value per share fell by 2.7% (32p per share), comprising income of 78.5p per share, an asset revaluation loss of 55.9p per share and dividends paid in the year of 54.75p per share. The revaluation loss was 3.6% on a like-for-like basis which compares favourably with an IPD all property capital value decrease of 3.8%.
Covid-19
The global coronavirus pandemic, that was announced by the World Health Organisation on 11 March 2020, has introduced significant levels of uncertainty into most businesses. There are key uncertainties regarding the extent and duration of lockdown and social distancing measures which have impacted some of our tenants' ability to carry on their normal business and generate sufficient cash to pay their rent. While it is too early to assess the full impact that this will have on our tenants we are aware that, notwithstanding our strong tenant covenants, we will be unable to collect a proportion of our full Q2 rent on the usual payment days, or during the quarter. Whilst we have not agreed to waive any rent due by our tenants, this will influence our short-term cash generation. Consequently, we have challenged all our future assumptions and forecasts and run a sensitivity analysis and stress test. As a result, we are confident, based on the information available to us at the date of this report, that the group remains robust financially and has a viable model to continue to create shareholder value over the long term.
Dividend
The company's interim dividend was increased 12.0% as a result of strong revenue growth and this revenue growth continued into the second half of the year. We have very carefully considered the level of final dividend for the year. Whilst we recorded a robust set of results in 2019, we are in the midst of a global pandemic. We recognise the importance of the dividend to our shareholders but also that it is the group's most significant cash out-flow and that we need to manage our cash resources prudently at this difficult time. We are therefore recommending a final dividend of 27.00p per share which is a 20% decrease on the prior year, giving a total dividend of 48.00p per share, a decrease of 8.6% year-on-year. Whilst we have not met our stated strategy of increasing dividends in excess of inflation every year, I am sure that you will agree that we all find ourselves in exceptional circumstances at this time.
Outlook
After a turbulent macro-economic environment in 2019, we ended the year with increased confidence levels for the
During the first quarter of 2020 everything changed significantly as the impacts of the Covid-19 pandemic began to unfold, and undoubtedly 2020 is likely to be an extremely challenging year for us all. Highcroft is however well positioned, with a well-diversified, high-quality property portfolio, a low level of gearing and a strong management team which should position us well to survive the current crisis and continue to create long-term shareholder value.
Charles Butler
Chairman
30 April 2020
Enquiries:
Highcroft Investments PLC
Charles Butler / Roberta Miles
01865 840023
Tom Salvesen - Corporate Broking |
|
020 7496 3000
This announcement contains inside information for the purpose of Article 7 of Regulation (EU) No 596/2014.
Consolidated statement of comprehensive income
for the year ended 31 December 2019
|
Note |
|
2019 |
|
|
2018 |
|
|
|
Revenue |
Capital |
Total |
Revenue |
Capital |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
Gross rental revenue |
|
5,840 |
- |
5,840 |
5,043 |
- |
5,043 |
Property operating expenses |
|
(184) |
- |
(184) |
(184) |
- |
(184) |
Net rental income |
|
5,656 |
- |
5,656 |
4,859 |
- |
4,859 |
Net gains on disposal of investment property |
|
- |
- |
- |
967 |
- |
967 |
|
|
|
|
|
|
|
|
Valuation gains on investment property |
|
- |
739 |
739 |
- |
2,600 |
2,600 |
Valuation losses on investment property |
|
- |
(3,627) |
(3,627) |
- |
(2,116) |
(2,116) |
Net valuation (losses)/gains on investment property |
|
- |
(2,888) |
(2,888) |
- |
484 |
484 |
|
|
|
|
|
|
|
|
Dividend revenue |
|
3 |
- |
3 |
54 |
- |
54 |
Gains on equity investments |
|
- |
53 |
53 |
- |
48 |
48 |
Losses on equity investments |
|
- |
- |
- |
- |
(166) |
(166) |
Net investment income |
|
3 |
53 |
56 |
54 |
(118) |
(64) |
|
|
|
|
|
|
|
|
Administration expenses |
|
(826) |
- |
(826) |
(736) |
- |
(736) |
Net operating profit before net finance income |
|
4,833 |
(2,835) |
1,998 |
5,144 |
366 |
5,510 |
|
|
|
|
|
|
|
|
Finance income |
|
6 |
- |
6 |
6 |
- |
6 |
Finance expense |
|
(856) |
- |
(856) |
(705) |
- |
(705) |
Net finance expense |
|
(850) |
- |
(850) |
(699) |
- |
(699) |
|
|
|
|
|
|
|
|
Profit before tax |
|
3,983
|
(2,835) |
1,148 |
4,445
|
366 |
4,811 |
|
|
|
|
|
|
|
|
Income tax credit/(charge) |
1 |
72 |
(66) |
6 |
67 |
48 |
115 |
|
|
|
|
|
|
|
|
Profit for the year after tax
|
|
4,055 |
(2,901) |
1,154 |
4,512 |
414 |
4,926 |
Total profit and comprehensive income for the year attributable to the owners of the parent |
|
4,055 |
(2,901) |
1,154 |
4,512 |
414 |
4,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share |
|
|
|
22.3p |
|
|
95.3p |
Consolidated statement of financial position
at 31 December 2019
|
|
|
|
|
Note |
2019 |
2018 |
|
|
£'000 |
£'000 |
Assets |
|
|
|
Non-current assets |
|
|
|
Investment property |
4 |
86,710 |
77,700 |
Equity investments |
5 |
- |
679 |
Total non-current assets |
|
86,710 |
78,379 |
|
|
|
|
Current assets |
|
|
|
Trade and other receivables |
|
1,147 |
471 |
Cash and cash equivalents |
|
1,559 |
5,202 |
Total current assets |
|
2,706 |
5,673 |
|
|
|
|
Total assets |
|
89,416 |
84,052 |
|
|
|
|
Liabilities |
|
|
|
Current liabilities |
|
|
|
Interest bearing loan |
|
4,000 |
- |
Trade and other payables |
|
2,495 |
2,235 |
Total current liabilities |
|
6,495 |
2,235 |
|
|
|
|
Non-current liabilities |
|
|
|
Interest bearing loan |
6 |
22,200 |
19,400 |
Deferred tax liabilities |
|
- |
33 |
Total non-current liabilities |
|
22,200 |
19,433 |
|
|
|
|
Total liabilities |
|
28,695 |
21,668 |
|
|
|
|
Net assets |
|
60,721 |
62,384 |
|
|
|
|
Equity |
|
|
|
Issued share capital |
|
1,292 |
1,292 |
Share based payment reserve |
|
12 |
- |
Revaluation reserve - property |
|
12,931 |
18,770 |
- other |
|
- |
574 |
Capital redemption reserve |
|
95 |
95 |
Realised capital reserve |
|
28,995 |
28,378 |
Retained earnings |
|
17,396 |
13,275 |
Total equity attributable to the owners of the parent |
|
60,721 |
62,384 |
|
|
|
|
Consolidated statement of changes in equity
2019 |
Issued |
Share |
Revaluation reserves |
Capital |
Realised |
Retained |
|
|
|
share |
Based payment |
Property |
Other |
redemption |
capital |
earnings |
Total |
|
capital |
reserve |
|
|
reserve |
reserve |
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 1 January 2019 |
1,292 |
- |
18,770 |
574 |
95 |
28,378 |
13,275 |
62,384 |
Transactions with owners: Dividends |
- |
- |
- |
- |
- |
- |
(2,829) |
(2,829) |
Reserve transfers: |
|
|
|
|
|
|
|
|
Non-distributable items recognised in income statement: |
|
|
|
|
|
|
|
|
Revaluation losses |
- |
- |
(2,888) |
- |
- |
- |
2,888 |
- |
Realised gains/(losses) |
- |
- |
- |
- |
- |
43 |
(43) |
- |
Movement in deferred tax on realisation of equities |
- |
- |
- |
29 |
- |
(29) |
- |
- |
Surplus attributable to assets sold in the year |
- |
- |
- |
(603) |
- |
603 |
- |
- |
Reassessment of carrying value of reserves |
- |
- |
(4,168) |
- |
- |
- |
4,168 |
- |
Excess of cost over revalued amount taken to retained earnings |
- |
- |
1,217 |
- |
- |
- |
(1,217) |
- |
|
- |
- |
(5,839) |
(574) |
- |
617 |
5,796 |
- |
Share award expensed |
|
12 |
- |
- |
- |
- |
- |
12 |
Total comprehensive income for the year |
- |
- |
- |
- |
- |
- |
1,154 |
1,154 |
At 31 December 2019 |
1,292 |
12 |
12,931 |
- |
95 |
28,995 |
17,396 |
60,721 |
Consolidated statement of changes in equity continued
2018 |
Issued |
Revaluation reserves |
Capital |
Realised |
Retained |
|
|
|
share |
Property |
Other |
redemption |
capital |
earnings |
Total |
|
capital |
|
|
reserve |
reserve |
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 1 January 2018 |
1,292 |
18,015 |
538 |
95 |
26,611 |
13,426 |
59,977 |
Transactions with owners: Dividends |
- |
- |
- |
- |
- |
(2,519) |
(2,519) |
Reserve transfers: |
|
|
|
|
|
|
|
Non-distributable items recognised in income statement: |
|
|
|
|
|
|
|
Revaluation gains/(losses) |
- |
484 |
(121) |
- |
- |
(363) |
- |
Tax on revaluation gains |
- |
- |
48 |
- |
- |
(48) |
- |
Realised gains/(losses) |
- |
- |
- |
- |
969 |
(969) |
- |
Movement in deferred tax on realisation of equities |
- |
- |
1,161 |
- |
(1,161) |
- |
- |
Surplus attributable to assets sold in the year |
- |
(907) |
(1,052) |
- |
1,959 |
- |
- |
Excess of cost over revalued amount taken to retained earnings |
- |
1,178 |
- |
- |
- |
(1,178) |
- |
|
- |
755 |
36 |
- |
1,767 |
(2,558) |
- |
Total comprehensive income for the year |
- |
- |
- |
- |
- |
4,926 |
4,926 |
At 31 December 2018 |
1,292 |
18,770 |
574 |
95 |
28,378 |
13,275 |
62,384 |
Consolidated statement of cash flows
for the year ended 31 December 2019
|
2019 |
|
2018 |
|
£'000 |
|
£'000 |
|
|
|
|
Operating activities |
|
|
|
Profit before tax on ordinary activities |
1,148 |
|
4,811 |
Adjustments for: |
|
|
|
Net valuation losses/(gains) on investment property |
2,888 |
|
(484) |
Net gain on disposal of investment property |
- |
|
(967) |
Net (gain)/loss on investments |
(53) |
|
118 |
Share based payment expense |
12 |
|
- |
Finance income |
(6) |
|
(6) |
Finance expense |
856 |
|
705 |
Operating cash flow before changes in working capital and provisions |
4,845 |
|
4,177 |
|
|
|
|
(Increase)/decrease in trade and other receivables |
(667) |
|
66 |
Increase in trade and other payables |
325 |
|
89 |
Cash generated from operations |
4,503 |
|
4,332 |
|
|
|
|
Finance income |
6 |
|
6 |
Finance expense |
(856) |
|
(705) |
Income taxes paid |
(93) |
|
(13) |
Net cashflows from operating activities |
3,560 |
|
3,620 |
|
|
|
|
Investing activities |
|
|
|
Purchase of non-current assets - investment property |
(11,898) |
|
(5,226) |
Sale of non-current assets - investment property |
- |
|
6,090 |
- equity investments |
724 |
|
1,333 |
Net cash flows from investing activities |
(11,174) |
|
2,197 |
|
|
|
|
Financing activities |
|
|
|
Dividends paid |
(2,829) |
|
(2,519) |
New bank borrowings |
6,800 |
|
- |
Net cashflows from financing activities |
3,971 |
|
(2,519) |
|
|
|
|
Net (decrease)/increase in cash and cash equivalents |
(3,643) |
|
3,298 |
Cash and cash equivalents at 1 January |
5,202 |
|
1,904 |
Cash and cash equivalents at 31 December |
1,559 |
|
5,202 |
Notes
for the year ended 31 December 2019
1 Income tax credit
|
2019 |
2018 |
|
£'000 |
£'000 |
Current tax: |
|
|
On revenue profits |
72 |
67 |
On capital profits |
(99) |
- |
|
(27) |
67 |
Deferred tax |
33 |
48 |
Income tax credit |
6 |
115 |
The tax assessed for the year differs from the standard rate of corporation tax in the UK of 19% (2018 19%).
The differences are explained as follows:
|
2019 |
2018 |
|
£'000 |
£'000 |
Profit before tax |
1,148 |
4,811 |
Profit before tax multiplied by the standard rate of corporation tax in the UK of 19% (2018 19%) |
218 |
914 |
Effect of: |
|
|
Tax exempt revenues |
(11) |
13 |
Profit not taxable as a result of REIT status |
(216) |
(1,199) |
Chargeable gains more than accounting profit |
103 |
172 |
Use of management expenses |
(67) |
20 |
Change in deferred tax liability |
(33) |
(48) |
Adjustment in respect of previous years |
- |
13 |
Income tax credit |
(6) |
(115) |
2 Dividends
In 2019 the following dividends have been paid by the company:
|
2019 |
2018 |
|
£'000 |
£'000 |
|
|
|
2018 Final: 33.75p per ordinary share (2017 30.00p) |
1,744 |
1,550 |
2019 Interim: 21.00p per ordinary share (2018 18.75p) |
1,085 |
969 |
|
2,829 |
2,519 |
The directors recommend a property income distribution of
3 Earnings per share
The calculation of earnings per share is based on the total profit for the year of
In order to draw attention to the profit which is not due to the impact of valuation gains and losses, which are included in the statement of comprehensive income but not available for distribution under the company's articles of association, an adjusted earnings per share based on the profit available for distribution of
|
2019 |
2018 |
|
£'000 |
£'000 |
Earnings: |
|
|
Basic profit for the year |
1,154 |
4,926 |
Adjustments for: |
|
|
Net valuation losses/(gains) on investment property |
2,888 |
(484) |
(Gains)/losses on investments |
(53) |
118 |
Income tax on profit |
66 |
(48) |
Adjusted earnings |
4,055 |
4,512 |
Per share amount: |
|
|
Earnings per share (unadjusted) |
22.3p |
95.3p |
Adjustments for: |
|
|
Net valuation losses/(gains) on investment property |
55.9p |
(9.4p) |
(Gains)/losses on investments |
(1.0p) |
2.3p |
Income tax on profits |
1.3p |
(0.9p) |
Adjusted earnings per share |
78.5p |
87.3p |
4 Investment property
|
2019 |
2018 |
|
£'000 |
£'000 |
Total valuation at 1 January |
77,700 |
77,113 |
Additions |
11,898 |
5,226 |
Disposals |
- |
(5,123) |
Revaluation (losses)/gains |
(2,888) |
484 |
Valuation at 31 December |
86,710 |
77,700 |
In accordance with IAS 40 the carrying value of investment properties is their fair value as determined by external valuers. This valuation has been conducted by Knight Frank LLP, as external valuers, and has been prepared as at 31 December 2019, in accordance with the Appraisal & Valuation Standards of the Royal Institution of Chartered Surveyors, on the basis of market value. This value has been incorporated into the financial statements at fair value categorised with level 2 inputs.
The independent valuation of all property assets uses market evidence and also includes assumptions regarding income expectations and yields that investors would expect to achieve on those assets over time. Many external economic and market factors, such as interest rate expectations, bond yields, the availability and cost of finance and the relative attraction of property against other asset classes, could lead to a reappraisal of the assumptions used to arrive at current valuations. Significant increases or decreases in estimated rental value and rent growth per annum in isolation would result in a significantly lower or higher fair value. Generally a change in the assumption made for the estimated rental value is accompanied by a directionally similar change in rent growth per annum and discount rate and an opposite change in the long-term vacancy rate.
5 Equity investments
|
2019 |
2018 |
|
£'000 |
£'000 |
Valuation at 1 January |
679 |
2,131 |
Disposals |
(670) |
(1,331) |
Loss on revaluation in excess of cost |
- |
(121) |
Revaluation decrease below cost |
- |
- |
Valuation at 31 December |
9 |
679 |
Unlisted investments transferred to other receivable |
(9) |
- |
Equity investments at 31 December |
- |
679 |
6 Interest bearing loans
|
2019 |
2018 |
|
£'000 |
£'000 |
Short-term bank loans due within one year |
4,000 |
- |
Medium-term bank loans |
22,200 |
19,400 |
The medium-term bank loans comprise amounts falling due as follows: |
|
|
Between one and two years |
- |
4,000 |
Between two and five years |
7,500 |
7,500 |
Over five years |
14,700 |
7,900 |
|
22,200 |
19,400 |
7 Basis of preparation
The preliminary announcement has been prepared in accordance with applicable accounting standards as stated in the financial statements for the year ended 31 December 2019. The accounting policies remain unchanged.
8 Annual General Meeting
The Annual General Meeting will be held on 10 June 2020.
9 Publication of non-statutory accounts
The above does not constitute statutory accounts within the meaning of the Companies Act 2006. It is an extract from the full accounts for the year ended 31 December 2019 on which the auditor has expressed an unmodified opinion and does not include any statement under section 498 of the Companies Act 2006. The accounts will be posted to shareholders on or before 6 May 2020 and subsequently filed at Companies House.