26th Nov 2013 12:48
26 November 2013
DAEJAN HOLDINGS PLC
INTERIM RESULTS ANNOUNCEMENT for the half year ended 30 September 2013
The Board is pleased to present the Interim Statement for the half year ended 30 September 2013.
30/9/13 | 30/9/12 | 31/3/13 | |||
| £000 | £000 (Restated*) | £000 | ||
Profit before tax | 76,533 | 23,266 | 111,683 | ||
Profit after tax | 72,856 | 22,211 | 89,760 | ||
Basic and diluted earnings per share | £4.45 | £1.36 | £5.50 | ||
Equity shareholders' funds per share | £64.49 | £56.78 | £60.44 |
* See Note 1
· The profit before tax for the period was £76.5 million (2012: £23.3 million) after accounting for the net valuation gain on investment properties of £47.7 million (2012: £11.4 million) and valuation gains on financial instruments of £8.5 million (2012: £3.0 million losses). There was an increase of 4.1% in gross rental income and the underlying net profit before tax, i.e. excluding net valuation movements, was £20.4 million (2012: £14.8 million).
· The property portfolio has been valued by the Directors based on the recommendations of the Group's external advisors. The overall net valuation gain of £47.7 million (2012: £11.4 million) reflects net gains in both the UK and USA portfolios. In the UK, London residential property continues to perform strongly and there is now beginning to be some evidence of improvement in the wider Home Counties residential market and further afield. London commercial property has shown signs of yield and rental improvement, though there continues to be pressure on provincial office property, particularly in the secondary market. In the USA, our New York properties continue to perform well and our Boston properties have also seen encouraging growth.
· The redevelopment of Africa House, WC2 was completed in the period and was formally launched to the market in November, generating an encouraging level of letting interest.
· The principal risk factors affecting the remainder of the financial year continue to be exposure to movements in the valuation of the Group's investment properties and financial instruments and the incidence of voids or bad debts.
· During this period, the UK has joined the USA with early signs of returning confidence and growth. However, the recovery remains fragile and the commercial lettings market continues to be challenging. We believe that our long term, prudent approach of maintaining a strong balance sheet with relatively low gearing continues to be appropriate in present times and in this context we remain confident that the Group will continue to progress.
· Whilst for many years we have pursued a policy of steady increases in the total annual dividend, the interim payment has remained constant. The Directors now consider that it is appropriate to increase the proportion of the total dividend paid as an interim distribution. This should not, however, be taken as any indication of an increase in the total dividend in respect of the current financial year. Accordingly an interim dividend of 35p per share will be paid on 7 March 2014 to shareholders on the register on 7 February 2014.
B S E Freshwater
Chairman
26 November 2013
For further information please contact:
Mark Jenner | Nick Oborne |
Company Secretary | Weber Shandwick Financial |
Daejan Holdings PLC | |
Tel: 020 7836 1555 | Tel: 020 7067 0700 |
Consolidated Income Statement for the six months ended 30 September 2013 | |||||||||||||
Unaudited | Unaudited | Audited | |||||||||||
Six months | Six months | Year | |||||||||||
ended | ended | ended | |||||||||||
30/9/13 | 30/9/12 | 31/3/13 | |||||||||||
(Restated*) | |||||||||||||
£000 | £000 | £000 | |||||||||||
Total rental & related income from investment property | 56,197 | 53,301 | 111,037 | ||||||||||
Property operating expenses | (33,486) | (32,451) | (67,017) | ||||||||||
Net rental & related income from investment property | 22,711 | 20,850 | 44,020 | ||||||||||
Profit on disposal of investment property | 8,279 | 4,248 | 6,612 | ||||||||||
Net valuation gains on investment property | 47,672 | 11,440 | 82,694 | ||||||||||
Administrative expenses | (5,069) | (5,238) | (10,936) | ||||||||||
Net operating profit before net financing costs | 73,593 | 31,300 | 122,390 | ||||||||||
Fair value gains/(losses) on fixed rate loans and borrowings | 6,763 | (2,281) | (36) | ||||||||||
Fair value gains/(losses) on derivative financial instruments | 1,729 | (704) | (321) | ||||||||||
Fair value (losses)/gains on current investments | (2) | (1) | 8 | ||||||||||
Other financial income | 338 | 301 | 740 | ||||||||||
Financial expenses | (5,888) | (5,349) | (11,098) | ||||||||||
Net financing credits/(costs) | 2,940 | (8,034) | (10,707) | ||||||||||
Profit before taxation | 76,533 | 23,266 | 111,683 | ||||||||||
Income tax | (3,677) | (1,055) | (21,923) | ||||||||||
Profit for the period | 72,856 | 22,211 | 89,760 | ||||||||||
Attributable to : | |||||||||||||
Equity holders of the parent | 72,560 | 22,156 | 89,601 | ||||||||||
Minority interest | 296 | 55 | 159 | ||||||||||
Profit for the period | 72,856 | 22,211 | 89,760 | ||||||||||
Basic and diluted earnings per share | £4.45 | £1.36 | £5.50 | ||||||||||
* See Note 1 | |||||||||||||
Consolidated Statement of Other Comprehensive Income for the six months ended 30 September 2013 | ||||||||||
Unaudited | Unaudited | Audited | ||||||||
Six Months | Six Months | Year | ||||||||
ended | ended | ended | ||||||||
30/9/13 | 30/9/12 | 31/3/13 | ||||||||
(Restated*) | ||||||||||
£000 | £000 | £000 | ||||||||
Profit for the period | 72,856 | 22,211 | 89,760 | |||||||
Foreign exchange translation differences | (6,516) | (760) | 3,847 | |||||||
Total comprehensive income for the period | 66,340 | 21,451 | 93,607 | |||||||
Attributable to : | ||||||||||
Equity holders of the parent | 66,044 | 21,396 | 93,448 | |||||||
Minority interest | 296 | 55 | 159 | |||||||
Total comprehensive income for the period | 66,340 | 21,451 | 93,607 | |||||||
All other comprehensive income may be reclassified as profit and loss in the future.
Consolidated Statement of Changes in Equity for the six months ended 30 September 2013 | |||||||
Issued | Share | Equity | |||||
share | premium | Translation | Retained | shareholders' | Minority | Total | |
capital | account | reserve | earnings | funds | interest | equity | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 April 2012 | 4,074 | 555 | 18,620 | 880,557 | 903,806 | 318 | 904,124 |
Profit for the year | - | - | - | 89,601 | 89,601 | 159 | 89,760 |
Foreign exchange translation differences | - | - | 3,847 | - | 3,847 | - | 3,847 |
Movements in minority interest | - | - | - | - | - | (394) | (394) |
Dividends to equity shareholders | - | - | - | (12,384) | (12,384) | - | (12,384) |
Balance at 1 April 2013 | 4,074 | 555 | 22,467 | 957,774 | 984,870 | 83 | 984,953 |
Profit for the period | - | - | - | 72,560 | 72,560 | 296 | 72,856 |
Foreign exchange translation differences | - | - | (6,516) | - | (6,516) | - | (6,516) |
Movements in minority interest | - | - | - | - | - | (306) | (306) |
Dividends to equity shareholders | - | - | - | - | - | - | - |
Balance at 30 September 2013 | 4,074 | 555 | 15,951 | 1,030,334 | 1,050,914 | 73 | 1,050,987 |
* See Note 1 |
Consolidated Balance Sheet as at 30 September 2013 | |||||||||||
Unaudited | Unaudited | Audited | |||||||||
30/9/13 | 30/9/12 | 31/3/13 | |||||||||
(Restated*) | |||||||||||
£000 | £000 | £000 | |||||||||
Assets | |||||||||||
Investment property | 1,452,159 | 1,273,463 | 1,407,544 | ||||||||
Deferred tax assets | 5,143 | 9,227 | 8,741 | ||||||||
Total non-current assets | 1,457,302 | 1,282,690 | 1,416,285 | ||||||||
Trade and other receivables | 50,343 | 50,911 | 43,150 | ||||||||
Current investments | 237 | 217 | 236 | ||||||||
Cash and cash equivalents | 51,390 | 54,858 | 63,513 | ||||||||
Total current assets | 101,970 | 105,986 | 106,899 | ||||||||
Total assets | 1,559,272 | 1,388,676 | 1,523,184 | ||||||||
Equity | |||||||||||
Share capital | 4,074 | 4,074 | 4,074 | ||||||||
Share premium | 555 | 555 | 555 | ||||||||
Translation reserve | 15,951 | 17,860 | 22,467 | ||||||||
Retained earnings | 1,030,334 | 902,713 | 957,774 | ||||||||
Total equity attributable to equity | |||||||||||
holders of the parent | 1,050,914 | 925,202 | 984,870 | ||||||||
Minority interest | 73 | 172 | 83 | ||||||||
Total equity | 1,050,987 | 925,374 | 984,953 | ||||||||
Liabilities | |||||||||||
Loans and borrowings | 249,545 | 210,872 | 268,943 | ||||||||
Deferred tax liabilities | 165,990 | 151,030 | 174,017 | ||||||||
Total non-current liabilities | 415,535 | 361,902 | 442,960 | ||||||||
Bank overdrafts | 3 | - | - | ||||||||
Loans and borrowings | 9,683 | 20,124 | 18,256 | ||||||||
Trade and other payables | 44,259 | 46,009 | 41,844 | ||||||||
Current taxation | 38,805 | 35,267 | 35,171 | ||||||||
Total current liabilities | 92,750 | 101,400 | 95,271 | ||||||||
Total liabilities | 508,285 | 463,302 | 538,231 | ||||||||
Total equity and liabilities | 1,559,272 | 1,388,676 | 1,523,184 | ||||||||
Equity shareholders' funds per share | £64.49 | £56.78 | £60.44 | ||||||||
* See Note 1 |
Consolidated Statement of Cash Flows for the six months ended 30 September 2013 | |||||||||||||
Unaudited | Unaudited | Audited | |||||||||||
Six months | Six months | Year | |||||||||||
ended | ended | ended | |||||||||||
30/9/13 | 30/9/12 | 31/3/13 | |||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | ||||||||
Cash flows from operating activities | |||||||||||||
Net cash generated from operations | 13,565 | 13,989 | 35,379 | ||||||||||
Interest received | 786 | 164 | 303 | ||||||||||
Interest paid | (5,796) | (5,342) | (11,014) | ||||||||||
Distributions to minority interest | (306) | (201) | (394) | ||||||||||
UK corporation tax paid | (926) | - | - | ||||||||||
Overseas tax paid | - | (90) | (294) | ||||||||||
Net cash from operating activities | 7,323 | 8,520 | 23,980 | ||||||||||
Cash flows from investing activities | |||||||||||||
Acquisition and development of investment property | (15,790) | (10,690) | (57,668) | ||||||||||
Proceeds from sale of investment property | 9,241 | 25,680 | 28,454 | ||||||||||
Net cash (absorbed by)/generated from investing activities | (6,549) | 14,990 | (29,214) | ||||||||||
Cash flows from financing activities | |||||||||||||
Repayment of bank loans | (15,692) | (837) | (1,525) | ||||||||||
New bank loans and overdrafts | 3 | - | 44,611 | ||||||||||
Repayment of mortgages | (18,596) | (8,206) | (24,363) | ||||||||||
New mortgages | 22,662 | 7,933 | 29,374 | ||||||||||
Dividends paid | - | - | (12,384) | ||||||||||
Net cash (absorbed by)/generated from financing activities | (11,623) | (1,110) | 35,713 | ||||||||||
Net (decrease)/increase in cash and cash equivalents | (10,849) | 22,400 | 30,479 | ||||||||||
Cash and cash equivalents brought forward | 63,513 | 32,324 | 32,324 | ||||||||||
Effect of exchange rate fluctuations on cash held | (1,277) | 134 | 710 | ||||||||||
Cash and cash equivalents | 51,387 | 54,858 | 63,513 |
Notes to the Consolidated Interim Financial Statements for the six months ended 30 September 2013
1. Basis of preparation
This interim financial information has been prepared in accordance with International Accounting Standard (IAS) 34 Interim Financial Reporting, applying the accounting policies and presentation that were applied in the preparation of the Company's published consolidated financial statements for the year ended 31 March 2013. As required by the Listing Rules of the Financial Services Authority, the Directors have considered the result of the endorsement by the EU of new or changed International Financial Reporting Standards that are applicable or available for early adoption in the preparation of the Company's next consolidated financial statements for the year ending 31 March 2014 and concluded that they have no material effect on either the current or prior periods.
With effect from 1 April 2012, the Group adopted Deferred Tax: Recovery of Underlying Assets (Amendments to IAS 12) and changed its accounting policy on measuring deferred tax arising from investment property that is measured using the fair value model in IAS 40 Investment Property. This change in accounting policy was applied retrospectively and full details of the change and its effect on the consolidated balance sheet as at 1 April 2011 and the subsequent annual consolidated statements of comprehensive income and consolidated balance sheets were set out in the Group's Annual Report for the year ended 31 March 2013. The effect on the consolidated statement of comprehensive income for the six months ended 30 September 2012 has been to recognise a tax expense of £0.6 million and the effect of this change on basic and diluted earnings per share in the same period has been a decrease of £0.04. The effect on the consolidated balance sheet at 30 September 2012 has been an increase in retained earnings and a corresponding decrease in deferred tax liabilities of £41.1 million.
2. Status of the interim financial information
The interim financial information in this statement has not been audited or reviewed by auditors pursuant to the Auditing Practices Board guidance on review of interim financial information and does not constitute statutory accounts, as defined in section 435 of the Companies Act 2006. The auditors' report on the statutory accounts for the year ended 31 March 2013 was unqualified and did not contain a statement under section 498 of the Companies Act 2006. Statutory accounts for the year ended 31 March 2013 have been delivered to the Registrar of Companies. The interim financial statements were approved by the Board of Directors on 25 November 2013. The preparation of the interim financial information requires management to make assumptions and estimates about future events which are uncertain, the actual outcome of which may result in a materially different outcome from that anticipated.
3. Segmental Analysis
| UK | USA | Eliminations | Total |
For the six months ended 30 September 2013 | £000 | £000 | £000 | £000 |
Rental and related income | 39,432 | 16,765 | - | 56,197 |
Property operating expenses | (22,607) | (10,879) | - | (33,486) |
Profit on disposal of property | 8,272 | 7 | - | 8,279 |
Net valuation movements on property | 43,969 | 3,703 | - | 47,672 |
Administrative expenses | (4,749) | (320) | - | (5,069) |
Profit before finance costs | 64,317 | 9,276 | - | 73,593 |
Net financing credits | 1,921 | 1,019 | - | 2,940 |
Profit before taxation | 66,238 | 10,295 | - | 76,533 |
Income tax credit/(charge) | 1,112 | (4,789) | - | (3,677) |
Profit for the period | 67,350 | 5,506 | - | 72,856 |
Capital expenditure | 12,153 | 3,637 | - | 15,790 |
As at 30 September 2013 | ||||
Investment property | 1,156,770 | 295,389 | - | 1,452,159 |
Other assets | 68,461 | 46,929 | (8,277) | 107,113 |
Total segment assets | 1,225,231 | 342,318 | (8,277) | 1,559,272 |
Total segment liabilities | (287,062) | (229,500) | 8,277 | (508,285) |
Capital employed | 938,169 | 112,818 | - | 1,050,987 |
|
|
|
|
|
| UK | USA | Eliminations | Total |
For the six months ended 30 September 2012 | £000 (Restated*) | £000 | £000 | £000 (Restated*) |
Rental and related income | 37,260 | 16,041 | - | 53,301 |
Property operating expenses | (22,358) | (10,093) | - | (32,451) |
Profit/(loss) on disposal of property | 4,546 | (298) | - | 4,248 |
Net valuation movements on property | 9,892 | 1,548 | - | 11,440 |
Administrative expenses | (4,806) | (432) | - | (5,238) |
Profit before finance costs | 24,534 | 6,766 | - | 31,300 |
Net financing costs | (3,822) | (4,212) | - | (8,034) |
Profit before taxation | 20,712 | 2,554 | - | 23,266 |
Income tax credit/(charge) | 293 | (1,348) | - | (1,055) |
Profit for the period | 21,005 | 1,206 | - | 22,211 |
Capital expenditure | 9,548 | 1,142 | - | 10,690 |
As at 30 September 2012 | ||||
Investment property | 1,010,968 | 262,495 | - | 1,273,463 |
Other assets | 79,962 | 39,922 | (4,671) | 115,213 |
Total segment assets | 1,090,930 | 302,417 | (4,671) | 1,388,676 |
Total segment liabilities | (257,630) | (210,343) | 4,671 | (463,302) |
Capital employed | 833,300 | 92,074 | - | 925,374 |
*See Note 1 |
|
|
|
|
4. Dividends
No dividends were paid in the six months ended 30 September 2013 (six months ended 30 September 2012: £Nil).
5. Investment properties
The Directors have estimated the value of the investment properties at 30 September 2013 after consultation with the Group's advisers. A full valuation of the Group's properties will be carried out by independent professional valuers at 31 March 2014.
6. Financial Instruments - fair value disclosure
The Group seeks to reduce interest rate risk by fixing rates on the majority of its loans and borrowings, either through the use of fixed rate mortgage finance or through interest rate swaps. The Group does not speculate in treasury products.
The Group does not hedge account and all its mortgages and interest rate swaps are initially recognised, and subsequently recorded, at fair value, with any movement being recorded in the consolidated income statement. The fair values of all these financial instruments are determined by reference to observable inputs that are classified as Level 2 in the fair value hierarchy set out in International Financial Reporting Standard 13 Fair Value Measurement. Fair values have been determined by discounting expected future cash flows using market interest rates and yield curves over the remaining term of the instrument, as adjusted to reflect the credit risk attributable to the Group and, where relevant, its counterparty.
Fair value measurements are as follows:
Unaudited | Unaudited | Audited | |
30/9/13 | 30/9/12 | 31/3/13 | |
£000 | £000 | £000 | |
Interest rate swaps | 4,741 | 6,853 | 6,470 |
Mortgages | 178,399 | 178,402 | 190,681 |
183,140 | 185,255 | 197,151 | |
Current | 13,049 | 25,602 | 23,351 |
Non-current | 170,091 | 159,653 | 173,800 |
183,140 | 185,255 | 197,151 | |
In both 2013 and 2012 there were no non-recurring fair value measurements and there were no material differences between the fair value and carrying amounts of all the other financial assets of the Group.
7. Related party transactions
Day-to-day management of the Group's properties in the UK is mainly carried out by Highdorn Co. Limited and by Freshwater Property Management Limited. Mr BSE Freshwater and Mr SI Freshwater are directors of both companies. They have no beneficial interest in the share capital of Highdorn Co. Limited. Mr BSE Freshwater, Mr SI Freshwater and Mr D Davis are directors of the parent company of Freshwater Property Management Limited but have no beneficial interest in either company. Mr RE Freshwater has a beneficial interest in a trust holding interests in shares in Highdorn Co. Limited.
In their capacity as managing agents, Highdorn Co. Limited and Freshwater Property Management Limited collect rents and incur direct property expenses on behalf of the Group. At 30 September 2013, the aggregate net amounts due to the Group from Highdorn Co. Limited and Freshwater Property Management Limited in relation to such agency receipts and payments was £5.5 million (2012: £3.0 million). These amounts are not secured and are payable on demand. No guarantees have been given or received and the amounts are settled in cash.
The amounts paid by the Group during the period for the provision of property and other management services by Highdorn Co. Limited and Freshwater Property Management Limited, not included above, were £2.1 million (six months ended 30 September 2012: £1.7 million).
The board considers that the Directors are the key management personnel of the Group and their remuneration is disclosed in the Daejan Holdings PLC Annual Report for 31 March 2013.
8. Statement of Directors' responsibilities
The Directors confirm that this condensed set of financial statements has been prepared in accordance with IAS 34 as adopted by the European Union, and that the interim management report herein includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8.
The Directors of Daejan Holdings PLC are listed in the Daejan Holdings PLC Annual Report for 31 March 2013. A list of current Directors is maintained on the Daejan Holdings PLC website www.daejanholdings.com.
B S E Freshwater
Chairman
26 November 2013
Related Shares:
DJAN.L