Highcroft Investments PLC ("Highcroft" or the "Company")
Final results for the year ended 31 December 2021
KEY HIGHLIGHTS
· 6.7% increase in investment property valuation to £87,565,000 (2020 £82,060,000)
· 11.1% increase in property valuation on a like-for-like basis (2020 5.4% decrease)
· 3.8% decrease in net property income to £5,258,000 (2020 £5,464,000)
· 2021 rent collection 97% (2020 94%)
· One property disposal in the year at a 9% uplift to opening valuation
· 15.5% increase in net asset value per share to 1275p (2020 1104p)
· Earnings per share of 230.5p (2020 loss 22.2p)
· Revenue profit before tax decreased by 7.4% to £3,243,000 (2020 £3,503,000)
· Total debt remained at £27,200,000; LTV 31% (2020 33%)
· Cash £5,715,000 (2020 £3,295,000)
· 10% increase in final dividend to 33p per share (2020 30p per share with an additional special dividend of 6p per share)
· 3.5% decrease in total dividend payable for 2021 to 55p per share (2020 57p per share including the special dividend of 6p per share)
Dear Shareholder,
Introduction
At the time of writing to you last year, I don't think we would have believed that 2021 would be primarily dominated by continuing to deal with the effects of the pandemic. Whilst the effects of Covid-19 continued to be felt across the world, we took a cautious approach in how we managed the portfolio, keeping a relatively low LTV, a healthy level of cash and taking no unnecessary risks. Our portfolio proved to be very resilient throughout 2021, and I am pleased to report a very solid set of results for the year.
Property portfolio
The focus of our asset management has been on warehouses and retail warehouses for several years (making up 73% of our portfolio by asset value). This has proven to be a successful strategy with a strong sector performance in 2021. Notwithstanding the volatile macro environment, we expect this to see this positive momentum continue into 2022.
We did not acquire any properties during the year and we sold one property at an increase of 9% over its 31 December 2020 valuation. Notwithstanding the ongoing pandemic, we continued to achieve a high level of rent collection for the year of 97% (2020 94%). Our gross rental revenue decreased by 2.6% (2020 4% increase), due primarily to the negative effects of CVAs and voids offset by the progress that we have made with our asset management initiatives and one-off income.
When taken together with a very positive like-for-like property revaluation of 11.1%, this led to an overall increase in net assets of 15.5%.
Dividend
The company's interim dividend was 22p, a 4.8% increase on 2020, and we are proposing a final dividend for 2021 of 33p per share taking the total dividend for 2021 to 55p per share. This represents an increase of 8% from the 2020 dividend of 51p per share (excluding the 2020 special dividend of 6p per share).
Sustainability
Highcroft has a clear purpose of providing our tenants with excellent properties in optimal locations, enabling them to succeed and our stakeholders to benefit on a long-term sustainable basis. As a board we consider climate-related risks and opportunities and over the year have evaluated how any future developments will be approached, and the most appropriate strategy for reducing our impact within the existing portfolio. We are in a process of identifying the levers that we can operate and influence to ensure the sustainability of our business.
People
As for many companies, the ongoing impacts of the Covid-19 pandemic have presented challenges to the Board, the tenants we serve, and the communities we operate in. During the year the business has continued to perform commendably, and I would like to thank my fellow directors and the employees for the continued commitment and considerable efforts over the last year.
During the year, we welcomed Anne-Marie Palmer as Company Secretary. Anne-Marie has 20 years' experience as a chartered secretary advising listed companies and as reported last year, recognising both the increase in governance and reporting requirements, we welcome her addition to the team.
Outlook
2021 was a strong year for Highcroft despite the world still being seriously affected by Covid-19. We now face new macro challenges with the tragic events in Ukraine. While there is no doubt the effects of this will be severe and long lasting, we are confident that with the cautious approach we take to managing the portfolio along with relatively low levels of gearing we can continue to deliver robust shareholder returns against a continuing volatile global backdrop.
We are planning that our AGM this year will be back to normal as an open meeting, and I look forward to meeting those of you who can make it.
Charles Butler
Chairman
28 March 2022
Enquiries:
Highcroft Investments PLC
Charles Butler / Roberta Miles
01869 352766
Singer Capital Markets Tom Salvesen - Corporate Broking | |
020 7496 3000
The information contained within this announcement is deemed by the Company to constitute inside information stipulated under retained EU law version of the Market Abuse Regulations (EU No. 596/2014) (the "UK MAR"), which is part of UK law by virtue of the European Union (withdrawal) Act 2018 .
Consolidated statement of comprehensive income
for the year ended 31 December 2021
| Note | | 2021 | | | 2020 | |
| | Revenue | Capital | Total | Revenue | Capital | Total |
| | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
| | | | | | | |
Gross rental revenue | | 5,928 | - | 5,928 | 6,084 | - | 6,084 |
Property operating expenses | | (670) | - | (670) | (620) | - | (620) |
Net rental income | | 5,258 | - | 5,258 | 5,464 | - | 5,464 |
| | | | | | | |
Profit on disposal of investment property | | - | 250 | 250 | - | - | - |
| | | | | | | |
Valuation gains on investment property | | - | 9,925 | 9,925 | - | 2,525 | 2,525 |
Valuation losses on investment property | | - | (1,170) | (1,170) | - | (7,175) | (7,175) |
Net valuation gains/(losses) on investment property | | - | 8,755 | 8,755 | - | (4,650) | (4,650) |
| | | | | | | |
Administration expenses | | (1,164) | - | (1,164) | (1,069) | - | (1,069) |
Net operating profit/(loss) before net finance expense | | 4,094 | 9,005 | 13,099 | 4,395 | (4,650) | (255) |
| | | | | | | |
Finance income | | 4 | - | 4 | 4 | - | 4 |
Finance expense | | (855) | - | (855) | (896) | - | (896) |
Net finance expense | | (851) | - | (851) | (892) | - | (892) |
| | | | | | | |
Profit/(loss) before tax | | 3,243
| 9,005 | 12,248 | 3,503
| (4,650) | (1,147) |
| | | | | | | |
Income tax (charge)/credit | 1 | (304) | - | (304) | - | - | - |
| | | | | | | |
Profit/(loss) for the year after tax | | 2,939 | 9,005 | 11,944 | 3,503 | (4,650) | (1,147) |
Total profit/(loss) and comprehensive income/(loss) for the year attributable to the owners of the parent | | 2,939 |
9,005 | 11,944 | 3,503 | (4,650) | (1,147) |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Basic and diluted earnings/(loss) per share | | | | 230.5p | | | (22.2p) |
Consolidated statement of financial position
at 31 December 2021
| Note | 2021 | 2020 |
| | £'000 | £'000 |
Assets | | | |
Non-current assets | | | |
Investment property | 4 | 87,565 | 78,810 |
Total non-current assets | | 87,565 | 78,810 |
| | | |
Current assets | | | |
Trade and other receivables | | 2,876 | 1,692 |
Cash and cash equivalents | | 5,715 | 3,295 |
Assets classified as held for sale | | - | 3,250 |
Total current assets | | 8,591 | 8,237 |
Total assets | | 96,156 | 87,047 |
| | | |
Liabilities | | | |
Current liabilities | | | |
Interest bearing loan | | 7,500 | - |
Trade and other payables | | 2,839 | 2,726 |
Total current liabilities | | 10,339 | 2,726 |
| | | |
Non-current liabilities | | | |
Interest bearing loan | 6 | 19,700 | 27,200 |
Total non-current liabilities | | 19,700 | 27,200 |
| | | |
Total liabilities | | 30,039 | 29,926 |
| | | |
Net assets | | 66,117 | 57,121 |
| | | |
Equity | | | |
Issued share capital | | 1,296 | 1,294 |
Share-based payment reserve | | 102 | 43 |
Revaluation reserve - property | | 19,236 | 12,814 |
Other equity reserve | | (121) | (53) |
Share premium | | 117 | 51 |
Capital redemption reserve | | 95 | 95 |
Realised capital reserve | | 29,623 | 28,995 |
Retained earnings | | 15,769 | 13,882 |
Total equity attributable to the owners of the parent | | 66,117 | 57,121 |
| | | |
Consolidated statement of changes in equity
2021 | | | | | | | | | |
| Issued share capital | Share-based payment reserve | Revaluation reserve-property | Other equity reserve | Share premium | Capital redemption reserve | Realised capital reserve | Retained earnings | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2021 | 1,294 | 43 | 12,814 | (53) | 51 | 95 | 28,995 | 13,882 | 57,121 |
Transactions with owners: | | | | | | | | | |
Issue of shares | 2 | - | - | (68) | 66 | - | - | - | - |
Dividends | - | - | - | - | - | - | - | (3,007) | (3,007) |
| 2 | - | - | (68) | 66 | - | - | (3,007) | (3,007) |
Reserve transfers: | | | | | | | | | |
Non-distributable items recognised in income statement: | | | | | | | | | |
Revaluation gains | - | - | 8,755 | - | - | - | - | (8,755) | - |
Realised gains | - | - | - | - | - | - | 250 | (250) | - |
Surplus attributable to assets sold in year | - | - | (378) | - | - | - | 378 | - | - |
Change in excess of cost over fair value through retained earnings |
- |
- |
(1,955) |
- |
- |
- |
- |
1,955 |
- |
| - | - | 6,422 | - | - | - | 628 | (7,050) | - |
Share award expensed | - | 59 | - | - | - | - | - | - | 59 |
Total comprehensive income for the year | - | - | - | - | - | - | - | 11,944 | 11,944 |
At 31 December 2021 | 1,296 | 102 | 19,236 | (121) | 117 | 95 | 29,623
| 15,769 | 66,117 |
Consolidated statement of changes in equity continued
| | | | | | | | | |
| | | | | | | | | |
2020 | | | | | | | | | |
| Issued share capital | Share-based payment reserve | Revaluation reserve-property | Other equity reserve | Share premium | Capital redemption reserve | Realised capital reserve | Retained earnings | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2020 | 1,292 | 12 | 12,931 | - | - | 95 | 28,995 | 17,396 | 60,721 |
Transactions with owners: | | | | | | | | | |
Issue of shares | 2 | - | - | (53) | 51 | - | - | - | - |
Dividends | - | - | - | - | - | - | - | (2,484) | (2,484) |
| 2 | - | - | (53) | 51 | - | - | (2,484) | (2,484) |
Reserve transfers: | | | | | | | | | |
Non-distributable items recognised in income statement: | | | | | | | | | |
Revaluation losses | - | - | (4,650) | - | - | - | - | 4,650 | - |
Change in excess of cost over fair value through retained earnings |
- |
- |
4,533 |
- |
- |
- |
- |
(4,533) |
- |
| - | - | (117) | - | - | - | - | 117 | - |
Share award expensed | - | 31 | - | - | - | - | - | - | 31 |
Total comprehensive income for the year | - | - | - | - | - | - | - | (1,147) | (1,147) |
At 31 December 2020 | 1,294 | 43 | 12,814 | (53) | 51 | 95 | 28,995
| 13,882 | 57,121 |
Consolidated statement of cash flows
for the year ended 31 December 2021
| 2021 | | 2020 |
| £'000 | | £'000 |
| | | |
Operating activities | | | |
Profit/(loss) before tax | 12,248 | | (1,147) |
Adjustments for: | | | |
Net valuation (gains)/losses on investment property | (8,755) | | 4,650 |
Net gain on disposal of investment property | (250) | | - |
Share-based payment expense | 59 | | 31 |
Finance income | (4) | | (4) |
Finance expense | 855 | | 896 |
Operating cashflow before changes in working capital and provisions |
4,153 | |
4,426 |
| | | |
Decrease/(increase) in trade and other receivables | 391 | | (545) |
Increase in trade and other payables | 120 | | 252 |
Cash generated from operations | 4,664 | | 4,133 |
| | | |
Finance income | 4 | | 4 |
Finance expense | (855) | | (896) |
Income taxes paid | (311) | | (21) |
Net cashflows from operating activities | 3,502 | | 3,220 |
| | | |
Investing activities | | | |
Sale of non-current assets - investment property | 1,925 | | - |
Net cashflows from investing activities | 1,925 | | - |
| | | |
Financing activities | | | |
Dividends paid | (3,007) | | (2,484) |
Repayment of bank borrowings | - | | (4,000) |
New bank borrowings | - | | 5,000 |
Net cashflows from financing activities | (3,007) | | (1,484) |
| | | |
Net increase/(decrease) in cash and cash equivalents | 2,420 | | 1,736 |
Cash and cash equivalents at 1 January | 3,295 | | 1,559 |
Cash and cash equivalents at 31 December | 5,715 | | 3,295 |
Notes
for the year ended 31 December 2021
1 Income tax charge/(credit)
| 2021 | 2020 |
| £'000 | £'000 |
Current tax: | | |
On revenue profits - current year | - | 8 |
- prior year | - | (8) |
On write-off of part of PID pool | 304 | - |
Income tax charge | 304 | - |
The tax assessed for the year differs from the standard rate of corporation tax in the UK of 19% (2020 19%).
The differences are explained as follows:
| 2021 | 2020 |
| £'000 | £'000 |
Profit before tax | 12,248 | (1,147) |
Profit before tax multiplied by the standard rate of corporation tax in the UK of 19% (2019 19%) | 2,327 | (218) |
Effect of: | | |
Profit not taxable as a result of REIT status | (2,327) | 220 |
Tax due on non-payment of part of PID pool | 304 | - |
Adjustment in respect of previous years | - | (2) |
Income tax credit | 304 | - |
2 Dividends
In 2021 the following dividends have been paid by the company:
| 2021 | 2020 |
| £'000 | £'000 |
|
|
|
2020 Final: 30.00p per ordinary share (2019 27.00p) | 1,555 | 1,397 |
2020 Special: 6.00p per ordinary share (2019 nil) | 311 | - |
2021 Interim: 22.00p per ordinary share (2020 21.00p) | 1,141 | 1,087 |
| 3,007 | 2,484 |
On 28 March 2022 the directors declared a final property income distribution for 2021 of £1,711,000, 33.00p per share, (2020 final property income distribution of £1,555,000, 30.00p per share and special property income distribution for 2020 of £311,000, 6.00p per share) payable on 7 June 2022 to shareholders registered on 22 April 2022.
3 Earnings per share
The calculation of earnings per share is based on the total profit after tax for the year of £11,944,000 (2020 loss £1,147,000) and on 5,181,317 shares (2020 5,172,465) which is the weighted average number of shares in issue during the year ended 31 December 2021. There are no dilutive instruments.
In order to draw attention to the profit that 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 £2,939,000 (2020 £3,503,000) has been calculated.
| 2021 | 2020 |
| £'000 | £'000 |
Earnings: |
|
|
Basic profit/(loss) for the year | 11,944 | (1,147) |
Adjustments for: |
|
|
Profit on disposal of investment property | (250) | - |
Net valuation (gains)/losses on investment property | (8,755) | 4,650 |
Adjusted earnings | 2,939 | 3,503 |
Per share amount: |
|
|
Earnings/(loss) per share (unadjusted) | 230.5p | (22.2p) |
Adjustments for: |
|
|
Profit on disposal of investment property | (4.8p) | - |
Net valuation (gains)/losses on investment property | (169.0p) | 89.9p |
Adjusted earnings per share | 56.7p | 67.7p |
4 Investment property
| 2021 | 2020 |
| £'000 | £'000 |
Total valuation at 1 January | 82,060 | 86,710 |
Disposals | (3,250) | - |
Revaluation gains/(losses) | 8,755 | (4,650) |
Valuation at 31 December | 87,565 | 82,060 |
Less property held for sale categorised as current asset | - | (3,250) |
| 87,565 | 78,810 |
In accordance with IAS 40 the carrying value of investment properties is their fair value as determined by independent external valuers. This valuation has been conducted by Knight Frank LLP, as external valuers, and has been prepared as at 31 December 2021, in accordance with the Appraisal & Valuation Standards of the Royal Institution of Chartered Surveyors, on the basis of market value.
The historical cost of the group's investment properties is £73,961,000 (2020 £76,832,000).
Valuation process
The valuation reports produced by the independent external valuers are based on information provided by the group such as current rents, terms and conditions of lease agreements, service charges and capital expenditure (if any). This information is derived from the group's property management and financial information systems and is subject to the group's overall control environment.
In addition, the valuation reports are based on assumptions and models used by the independent valuer. The assumptions are typically market related such as yields and discount rates and are based on their professional judgement and market observation. Each property is considered a separate asset class based on the unique nature, characteristics, and risks of the property.
During 2020, many valuations were reported with material valuation uncertainty clauses on certain classes of assets. However, valuation markets are mostly functioning again, with transaction volumes and other relevant evidence at levels where an adequate quantum of market evidence exists upon which to base opinions of value. Accordingly, our independent valuers have confirmed that the valuations at 31 December 2021 and 31 December 2020 were not reported as being subject to material valuation uncertainty.
The executive director responsible for the valuation process verifies all major inputs to the external valuation reports, assesses the individual property valuation changes from the prior year valuation report and holds discussion with the independent valuer. When this process is complete, the whole board then meet the valuer in the presence of the auditor. The valuation report is recommended to the audit committee, which considers it as part of its overall responsibilities.
Valuation technique
The fair value of the property portfolio has been determined using an income capitalisation technique whereby contracted and market rental values are capitalised with a market capitalisation rate. The resulting valuations are cross checked against the equivalent yields and the fair market values per square foot derived from comparable recent market transactions on an arm's length terms.
These techniques are consistent with the principles in IFRS 13 Fair Value Measurement and use significant unobservable inputs such that the fair value measurement of each property within the portfolio has been classified as level 3 in the fair value hierarchy.
5 Assets classified as held for sale
| 2021 | 2020 |
| £'000 | £'000 |
Investment property held for sale | - | 3,250 |
The asset held for sale at 31 December 2020, our Andover property, was sold in August 2021.
6 Interest bearing loans
| 2021 | 2020 |
| £'000 | £'000 |
Short-term bank loans due within one year | 7,500 | - |
Medium-term bank loans | 19,700 | 27,200 |
The medium-term bank loans comprise amounts falling due as follows: | | |
Between one and two years | - | 7,500 |
Between two and five years | 3,400 | - |
Over five years | 16,300 | 19,700 |
| 19,700 | 27,200 |
There is an agreed facility letter in place to replace the £7,500,000 of short-term bank loans with a new medium-term bank loan upon maturity.
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 2021. The accounting policies remain unchanged.
8 Annual General Meeting
The Annual General Meeting will be held on 18 May 2022.
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 2021 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 14 April 2022 and subsequently filed at Companies House.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.