RNS Number : 3284Y
Highcroft Investments PLC
06 September 2022
 

Highcroft Investments PLC

Interim Report for the six months ended 30 June 2022

 

Interim management report and statement of directors' responsibilities

Key Highlights:

*Gross rental income decreased 7% to £2,775,000 (2021 £2,977,000)

*Net rental income decreased 7% to £2,538,000 (2021 £2,735,000)

*93% occupancy in the property portfolio (2021 89%) at period end

*100% of Q1 rent, 99% of Q2 rent and 96% of Q3 rent, due to date, collected

*Adjusted earnings per share increased 4% to 29.5p (2021 28.3p)

\* Total earnings per share 124.2p (2021 118.8p)

*Property valuation increased by 5.6% on a like-for-like basis to £92,905,000 (December 2021 £87,565,000)

*Net assets per share increased 7.0% to 1364p (June 2021 1185p, December 2021 1275p)

*Loan to value 29.3% (June 2021 31.4%, December 2021 31.1%)

Dear Shareholder

I am writing to report our half year 2022 results. Whilst the impact of the conflict in Ukraine combined with the lingering Covid-19 pandemic have had a significant effect on our tenants, their staff and customers, we are pleased to say our results have held up very well.

In these challenging circumstances, and in a period where we had voids and planned maintenance work, our performance for the first half of 2022 matched our expectations with 99% of rent collected for the period and a 7% fall in both gross and net rental income.  The drop in gross rental income primarily related to our Cardiff property that became void in June 2021 (and where a refurbishment is now almost complete), along with the sale of our Andover property in August 2021.   Our property costs increased due to the costs of our void properties, primarily rates, and related dilapidations work, however this was offset by the reduction in our bad debt charge for the period.  A strong 5.6% increase in property valuation has, in turn, led to a 7.0% increase in net assets per share to 1364p. This 5.6% increase is made up of a 5.7% negative movement in our high street retail properties which now only account for 5.0% of our portfolio, and a strong upward movement of 7.0% in our industrial portfolio and 6.5% in our retail warehouses. Our overall movement compares with the MSCI All Property Index of 7.2% for the same period. There were no significant underlying asset management events. At 30 June 2022 two of our properties remained void, representing 7% of our rental income.  We are negotiating a new lease on one of these units representing 1% of our rental income, and we are actively engaged in seeking new tenants for the other.

We continue to take a conservative view on managing debt levels and remain comfortable with our 29.3% LTV position at the period end.  During the period we refinanced the £7.5 million term loan that matured in May 2022 with a new £7.5 million term loan that matures in May 2029.  The secured deposit of £1.575 million that was in place as bank security at 31 December 2021 was released by the bank in April 2022 and reclassified as cash at bank.

During the period we substantially completed some renovation and improvement work at our Cardiff office property, and we are now seeking new tenants.  We are in the final stages of obtaining planning permission for the development of a warehouse unit on spare land at our site in St Austell and are currently finalising a pre-let agreement and preparing to go out to tender for the building works.

During the period we started to market three of our high street retail properties as part of the strategy to reduce our exposure to this sector and one of our warehouse properties where we have identified a requirement for large space occupiers/owners. The marketing processes are ongoing.

 

 

Interim management report and statement of directors' responsibilities (continued)

People

After the period end, on 1 August 2022, David Kingerlee stepped down from the board after almost 26 years' service, mostly as an executive director and, since April 2021, as a non-executive director representing the interests of the Kingerlee Group. The board is grateful to David for the service that he has given to the company over this time.  We were pleased to welcome David Warlow to the board, on 1 August 2022, as non-executive director.  He will represent the interests of the Kingerlee Group of companies which, together with its associates, form part of the Kingerlee Concert Party which has an aggregate beneficial interest of 40.95% in the share capital of the company.

Dividend

I am pleased to report an interim property income distribution of 23p (2021 22p) per share, payable on 14 October 2022 to shareholders on the register at 16 September 2022 (with an ex-dividend date of 15 September 2022).

Outlook

While the first half has been very strong leading to our highest ever net assets per share the second half has already started showing increasing signs that the impact of rising interest rates, soaring inflation and increasing negativity surrounding the economic outlook are starting to push out valuation yields which could negatively impact valuations.

The conflict in Ukraine is introducing macro-economic challenges globally and having negative effects on businesses' cost bases and supply chains.  We, as a board, will continue to take a prudent view and monitor the situation closely.  We will continue to work with our tenants and support them where we can whilst at the same time keeping our gearing low and a healthy cash balance to ensure we are well positioned to assess potential opportunities that may arise as the macro-economic landscape stabilises.

Statement of principal risks and uncertainties

The directors review principal risks at each board meeting and carried out a mid-year review on 5 September 2022.  They consider that there have been no material changes to the group's principal risks as set out in detail on pages 32 to 37 of the annual report and accounts for the year ended 31 December 2021, other than the risk related to debt refinancing which is no longer considered to be a principal risk. The current principal risk areas can be summarised as:

External risks

Internal risks

Macro-economic outlook

Business strategy

Political and regulatory outlook

Key personnel

Occupier demand and tenant default

Sustainability

Commercial property investor demand


 

Related party transactions are disclosed in note 12.  There have been no material changes in related party transactions in the period. As noted in the chairman's statement on 1 August 2022 David Warlow was appointed to the board as a non-independent non-executive director to represent the interests of the Kingerlee group of companies and David Kingerlee, who held this role previously, resigned from the board.

 



 

Interim management report and statement of directors' responsibilities (continued)

The directors confirm that, to the best of their knowledge, the half-year report and condensed consolidated set of half-year financial statements have been prepared in accordance with IAS 34. The half-year report and condensed consolidated set of half-year financial statements give a true and fair view of the assets, liabilities, financial position and return of the Group. The half-year report and condensed consolidated set of half-year financial statements include a fair review of the information required by 4.2.7 and 4.2.8 of the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority, namely:  

·      an indication of the important events that have occurred during the first six months of the financial year ending 31 December 2022 and their impact on the condensed consolidated set of half-year financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and

·      disclosure of material related party transactions in the first six months of the financial year, and any material changes in the related party transactions described in the last annual report. A list of current directors is maintained on the Highcroft Investments PLC website: www.highcroftplc.com.

 

By order of the board.

 

 

 

Charles Butler


5 September 2022

This announcement contains inside information for the purposes of Article 7 of Regulation (EU) No 596/2014 which is part of UK law by virtue of the European Union (Withdrawal) Act 2018.

 

 

For further information, contact:

Highcroft Investments PLC

Charles Butler/Roberta Miles

 

+44 (0)1869 352766

Singer Capital Markets Advisory LLP

Peter Steel / Amanda Gray - Corporate Finance

Tom Salvesen - Corporate Broking

 

+44 (0)20 7496 3000

 

 



 

Independent review report to Highcroft Investments PLC

 

Conclusion

 



 

 

Mazars LLP

Chartered Accountants

London
5 September 2022

Legislation in the United Kingdom governing the preparation and dissemination of financial information may differ from legislation in other jurisdictions.



 

Condensed consolidated interim statement of comprehensive income (unaudited)

 

for the six months ended 30 June 2022

 

 



Unaudited

Unaudited



First half 2022

First half 2021


Note

Revenue

£'000

Capital

£'000

Total

£'000

Revenue

£'000

Capital

£'000

Total

£'000









2,775

-

2,775

2,977

-

2,977


(237)

-

(237)

(242)

-

(242)


2,538

-

2,538

2,735

-

2,735


-

5,232

5,232

-

5,275

5,275


-

(320)

(320)

-

(590)

(590)

8

-

4,912

4,912

-

4,685

4,685


(583)

-

(583)

(539)

-

(539)


1,955

4,912

 

6,867

2,196

4,685

6,881


8

-

8

1

-

1


(422)

-

(422)

(425)

-

(425)


(414)

-

(414)

(424)

-

(424)


1,541

4,912

6,453

1,772

4,685

6,457

5

(7)

-

(7)

(304)

-

(304)


1,534

4,912

6,446

1,468

4,685

6,153

7



124.2p



118.8p

 

The total column represents the statement of comprehensive income as defined in IAS1

Condensed consolidated interim statement of financial position (unaudited)

 

as at 30 June 2022

 

 


Note

Unaudited

30 June

2022

£'000

Audited

31 December

2021

£'000




8

84,040

87,565


84,040

87,565





1,748

2,876


6,201

5,715


7,949

8,591

9

8,865

-


16,814

8,591


100,854

96,156







10

-

(7,500)


(2,775)

(2,839)


(2,775)

(10,339)




10

(27,200)

(19,700)


(27,200)

(19,700)


(29,975)

(30,039)


70,879

66,117





1,299

1,296


226

117


132

102


(233)

(121)


22,822

19,236


95

95


29,623

29,623


16,915

15,769


70,879

66,117


Condensed consolidated interim statement of changes in equity

 

for the six months ended 30 June 2022

 

 


Issued share

capital

(note 12)

Share

premium

 

Share

based

payment

 

Other

equity reserve

Revaluation reserve

property

 

Capital redemption

Realised

Capital

Retained earnings

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

1,296

117

102

(121)

19,236

95

29,623

15,769

66,117

 

 

 

 

 

 

 

 

 

-

 

 

-

 

-

-

-

-

(1,714)

(1,714)

3

109

-

(112)

-

-

-

-

-

3

109

-

(112)

-

-

-

(1,714)

(1,714)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

-

-

-

(320)

-

-

320

-

-

-

-

-

5,232

-

-

(5,232)

-

-

 

 

-

 

 

-

 

 

-

(1,326)

-

-

1,326

-

-

-

-

-

3,856

-

-

(3,856)

-

-

-

30

-

-

-

-

-

30

-

 

 

-

 

 

-

 

 

-

-

-

-

6,446

6,446

1,299

226

132

(233)

22,822

95

29,623

16,915

70,879

 

 

 

 

 

Condensed consolidated interim statement of changes in equity

 

for the six months ended 30 June 2021

 

 


Issued share

capital

(note 12)

Share

premium

 

Share

based

payment

 

Other

equity reserve

Revaluation reserve

property

 

Capital redemption

Realised

Capital

Retained earnings

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

1,294

51

43

(53)

12,814

95

28,995

13,882

57,121

 

 

 

 

 

 

 

 

 

-

 

 

-

 

-

-

-

-

(1,866)

(1,866)

2

66

-

(68)

-

-

-

-

-

2

66

-

(68)

-

-

-

(1,866)

(1,866)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

-

-

-

(590)

-

-

590

-

-

-

-

-

5,275

-

-

(5,275)

-

-

 

 

-

 

 

-

 

 

-

(696)

-

-

696

-

-

-

-

-

3,989

-

-

(3,989)

-

-

-

15

-

-

-

-

-

15

-

 

 

-

 

 

-

 

 

-

-

-

-

6,153

6,153

1,296

117

58

(121)

16,803

95

28,995

14,180

61,423

 

 



 


Condensed consolidated interim statement of cashflows

 

for the six months ended 30 June 2022

 

 


Unaudited

First half

2022

£'000

Unaudited

First half

2021

£'000



6,453

6,457



(4,912)

(4,685)

30

15

(8)

(1)

422

425

1,985

2,211

1,128

76

(64)

(216)

3,049

2,071

8

1

(422)

(425)

(7)

(304)

2,628

1,343

 


(428)

-

(428)

-

 


(1,714)

(1,866)

(7,500)

-

7,500

-

(1,714)

(1,866)

486

(523)

5,715

3,295

6,201

2,772



 

Notes (Unaudited)

for the six months ended 30 June 2022

 

 

1. Nature of operations and general information

Highcroft Investments PLC ('Highcroft' or 'company') and its subsidiaries' (together 'the group') principal activity is investment in property. It is incorporated and domiciled in Great Britain. The address of Highcroft's registered office, which is also its principal place of business, is Park Farm Technology Centre, Akeman Street, Kirtlington, OX5 3JQ. Highcroft's condensed consolidated interim financial statements are presented in Pounds Sterling (£), which is also the functional currency of the group. These condensed consolidated interim financial statements have been approved for issue by the directors on 5 September 2022. The financial information for the period ended 30 June 2022 set out in this interim report does not constitute statutory accounts as defined in Section 404 of the Companies Act 2006. The group's statutory financial statements for the year ended 31 December 2021 have been filed with the Registrar of Companies. The auditor's report on those financial statements was unqualified and did not contain statements under Section 498(2) or Section 498(5) of the Companies Act 2006.

2. Basis of preparation

These unaudited condensed consolidated interim financial statements are for the six months ended 30 June 2022. They have been prepared in accordance with IAS 34, Interim Financial Reporting and the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority. They do not include all of the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the group for the year ended 31 December 2021.

These unaudited condensed consolidated interim financial statements have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 31 December 2021 which were prepared in accordance with the Companies Act 2006 and International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and have been prepared under the historical cost convention, as modified by the revaluation of investment properties.

The accounting policies have been applied consistently throughout the group for the purposes of preparation of these unaudited condensed consolidated interim financial statements.

In light of the ongoing impact of Covid-19 and the conflict in Ukraine on the UK economy, and the sectors in which the group and company operates, the directors have placed a particular focus on the appropriateness of adopting the going concern basis in preparing the group's and company's financial statements for the period ended 30 June 2022. The group's and company's going concern assessment considers the group's and company's principal risks, and is dependent on a number of factors, including cashflow and liquidity, continued access to borrowing facilities and the ability to continue to operate the group's and company's borrowings within its financial covenants. The debt has a number of financial covenants that the group is required to comply with including an LTV covenant a 12-month historical interest cover ratio, and the facility agreements have cure provisions in the event of a breach. The going concern assessment is based on a 12-month outlook from the date of the approval of these financial statements, using the group's five-year forecast. This forecast is based on a reasonable scenario, which includes the following key sensitivities occurring either separately or together:

−    20% reduction in net income from our portfolio.

−    A 25% increase in the forecast proposed capital expenditure.

Under this scenario, the group and company are forecast to maintain sufficient cash and liquidity resources and remain compliant with its financial covenants.

Based on the consideration above, the board believes that the group and company have the ability to continue in business at least 12 months from the date of approval of this interim statement for the period ended 30 June 2022, and therefore have adopted the going concern basis in the preparation of this financial information.

The profit or loss section of the statement of comprehensive income is analysed into two columns, being revenue and capital. The capital column comprises valuation gains and losses on property, profits and losses on disposal of property, and all gains and losses on financial assets and the related tax impact. The revenue column includes all other items.




 

4. Segment reporting

The group has one main business segment, property investment which is based in England and Wales.

In the first six months of 2022 the largest tenant represented 13% (2021 12%) and the second largest tenant represented 11% (2021 9%) of gross commercial property income for the period.

 

5. Income tax charge


First half

2022

£'000

First half

2021

£'000



                                   current year

7

-

304

-

Total tax

7

 

304

 

The current year taxation charge has been based on the estimated effective tax rate for the full year. As a Real Estate Investment Trust, the group does not pay corporation tax on its profits and gains from its property activities. During the first half of 2021 the group took advantage of HMRC Covid-19 concessions and wrote £1.6m off its outstanding Property Income Dividend pool which resulted in a tax charge of £304,000.

 

On 5 September 2022, the directors declared a property income distribution of 23p per share (2021 22p per share) payable on 14 October 2022 to shareholders registered at 16 September 2022.

The following property income distributions have been paid by the company:


First half

2022

£'000

First half

2021

£'000

1,714

1,866

 



 

7. Earnings per share

The calculation of earnings per share is based on the profit for the period of £6,446,000 (2021 £6,153,000) and on 5,189,362 shares which is the weighted average number of shares in issue during the period ended 30 June 2022 (2021 5,178,943).

In order to draw attention to the impact of valuation gains and losses which are included in the income statement 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 £1,534,000 (2021 £1,468,000) has been calculated.

 


First half

2022

£'000

First half

2021

£'000



6,446

6,153



(4,912)

(4,685)

1,534

1,468



124.2p

118.8p



(94.7p)

(90.5p)

29.5p

28.3p

 

 


First half

2022

£'000

Full year

2021

£'000

87,565

82,060

428

-

-

(3,250)

4,912

8,755

92,905

87,565

(8,865)

-

84,040

87,565

 

The directors have used an external independent valuation of properties at 30 June 2022 which has been carried out consistently with the annual valuation. 



8. Investment property (continued)

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 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. The following tables analyse quantitative information about these inputs.

 

30 June 2022



Warehouse

Retail warehouse

Leisure

Office

High street retail

Total

Valuation technique


Income capitalisation


Fair value of property portfolio

£'000

42,575

25,825

11,175

8,650

4,680

92,905

Area*


Sq ft

583,499

133,726

88,145

29,567

12,622

847,559

Gross estimated rental value (ERV)

£'000

3,442

1,610

812

610

364

6,838

ERV per sq ft









Minimum

£

2.40

10.79

7.37

20.00

20.90


Maximum

£

11.00

24.50

26.32

23.50

125.00


Weighted average

£

8.42

13.05

11.57

21.46

86.78


Net initial yield









Minimum

%

3.98

4.78

2.78

0.00

0.00


Maximum

%

11.98

7.40

7.34

4.22

9.31


Weighted average

%

7.95

6.03

4.97

1.76

4.74


Reversionary yield









Minimum

%

4.32

5.01

5.95

4.72

6.57


Maximum

%

19.88

7.09

7.73

9.22

9.05


Weighted average

%

11.27

5.98

6.92

7.35

7.43


Equivalent yield









Minimum

%

4.28

4.97

6.01

4.50

6.54


Maximum

%

9.00

6.75

7.70

7.70

7.72


Weighted average

%

6.74

5.84

6.90

6.37

7.10


 

*During the period the floor areas were reassessed, this has resulted in a 0.2% difference in the disclosed areas.

 



 

 

30 December 2021



Warehouse

Retail warehouse

Leisure

Office

High street retail

Total

Valuation technique


Income capitalisation


Fair value of property portfolio

£'000

39,800

24,250

10,750

7,800

4,965

87,565

Area


Sq ft

581,386

133,746

87,955

29,323

16,433

848,843

Gross estimated rental value (ERV)

£'000

3,297

1,557

812

600

382

6,648

ERV per sq ft









Minimum

£

2.40

11.33

7.50

20.00

70.00


Maximum

£

12.00

24.50

28.85

22.50

125.00


Weighted average

£

8.18

13.37

12.12

21.02

102.55


Net initial yield









Minimum

%

4.31

5.02

2.93

0.00

0.00


Maximum

%

11.98

8.44

7.73

4.39

8.94


Weighted average

%

8.31

6.45

5.16

1.78

5.12


Reversionary yield









Minimum

%

4.57

5.29

6.10

4.71

6.57


Maximum

%

19.24

7.31

8.15

11.27

7.69


Weighted average

%

11.22

6.13

7.22

8.61

7.31


Equivalent yield









Minimum

%

4.51

5.25

6.15

4.66

6.50


Maximum

%

8.49

7.23

7.92

7.51

7.46


Weighted average

%

6.73

6.10

7.12

6.35

7.01


 



 

Information about the impact of changes in unobservable inputs on the fair value of the group's property portfolio

Sensitivities for changes in assumptions have been set out below at +/- 5% for ERV and +/- 50bps for EY, which are deemed to be the levels that give a reasonable worst-case scenario given the like-for-like valuation rise of 5.61% already recognised in the period.

 

 

Warehouse

Retail warehouse

Leisure

Office

High street retail

Total

£'000

42,575

25,825

11,175

8,650

4,680

92,905









2,145 

1,290

557

433

232

4,657


(2,144)

(1,290)

(557)

(433)

(232)

(4,656)


419

229

129

80

29

886


(409)

(225)

(126)

(78)

(28)

(866)

 

 

 

Warehouse

Retail warehouse

Leisure

Office

High street retail

Total

£'000

39,800

24,250

10,750

7,800

4,965

87,565









1,989

1,210

536

390

245

4,370


(1,989)

(1,210)

(536)

(390)

(245)

(4,370)


354

204

119

69

50

796


(347)

(200)

(116)

(68)

(49)

(780)

 

9. Assets classified as held for sale


30 June

2022

£'000

31 December

2021

£'000

8,865

-

 

During the period the directors decided to market three of our high street retail properties as part of the strategy to reduce our exposure to this sector and also to market one of our warehouse properties where a requirement for large space occupiers/owners has been identified.

 

 

10. Interest bearing loans


30 June

2022

£'000

31 December

2021

£'000

-

7,500

27,200

19,700



-

-

7,900

3,400

19,300

16,300

 

The debt is secured on certain assets within the group's property portfolio.  During the period the £7,500,000 facility that matured in May 2022 was replaced with a new 7-year facility expiring in May 2029 and a secured deposit classified as other receivables at 31 December 2021 was released as security by the bank and therefore reclassified as cash at bank.

 

11. Share capital


First half

2022

Full year

2021



5,183,699

5,175,175

11,264

8,524

5,194,963

5,183,699

 

12. Related party transactions

Kingerlee Holdings Limited owns, through its wholly owned subsidiaries, 27.1% (2021 27.2%) of the company's shares and D H Kingerlee is a director of both the company and Kingerlee Holdings Limited.

During the prior period, the group made purchases from Kingerlee Limited, a subsidiary of Kingerlee Holdings Limited, being a service charge in relation to services at Thomas House, Kidlington, the previous registered office of the company £1,000. There were no such purchases in 2022. The amount owed at 30 June 2022 was £nil (2021 £nil). In addition, the group recharged professional fees of £13,080 to Kingerlee Holdings Limited in connection with additional fees connected with the group reporting requirement for the 2021 audit (2021 £12,000).  The amount owed at 30 June 2022 was £nil (2021 £nil).  All transactions were undertaken on an arm's length basis.

During the period £465,000 (2021 £507,000) of dividend was paid to the wholly owned subsidiaries of Kingerlee Holdings Limited in respect of their shareholdings.

During the period ordinary shares of 25p each were issued under the Highcroft incentive plan to the following directors of the company: Simon Gill 5,984 (2021 4,534) and Roberta Miles 5,280 (2021 3,990).

During the period the following dividends were paid to directors of the company in respect of their shareholdings:

 


First half

2022

£'000

First half

2021

£'000

5

3

30

32

6

5

 

13. Net assets per share


First half

2022

First half

2021

Full year

2021

£70,879,000

£61,423,000

£66,117,000

5,194,963

5,183,699

5,183,699

1364p

1185p

1275p

 

14. Fair value of financial instruments

The fair values of loans and receivables and financial liabilities held at amortised cost were not materially different from book values.

 

15. Capital commitments

There were capital commitments of £19,000 at 30 June 2022 (2021 £nil).

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

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.
 
END
 
 
IR FLFEEAEIEIIF