RNS Number : 8219M
Cardiff Property PLC
12 May 2015
THE CARDIFF PROPERTY PUBLIC LIMITED COMPANY
AND ITS SUBSIDIARIES
FOR RELEASE 7.00 AM 12 May 2015
THE CARDIFF PROPERTY PLC
The group, including Campmoss, specialises in property investment and development in the Thames Valley. The total portfolio under management, valued in excess of 34m, is primarily located to the west of London, close to Heathrow Airport and in Surrey and Berkshire.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 31 MARCH 2015
Highlights:
Six months 31 March 2015 (Unaudited)
Six months 31 March 2014 (Unaudited)
Year 30 September 2014 (Audited)
Revenue
'000
296
257
534
Net assets per share
15.31
13.13
15.00
Profit before tax
'000
548
635
3,218
Earnings per share
pence
38.6
45.2
236.5
Interim/total dividend per share
pence
3.50
3.40
12.65
Gearing
%
Nil
Nil
Nil
Richard Wollenberg, Chairman, commented:
"For the six months under review confidence in the Thames Valley commercial property market continued to gather momentum although letting activity remained at a low level. Rental levels experienced a marginal increase but overall the level of demand is still insufficient to support higher rents.
Residential property values in Surrey and Berkshire have remained firm, albeit with signs of a flattening market. Sales and letting activity remain high."
For further information:
The Cardiff Property plc
Richard Wollenberg
01784 437444
Westhouse Securities
Richard Johnson
020 7601 6100
THE CARDIFF PROPERTY PLC
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED 31 MARCH 2015
INTERIM MANAGEMENT REPORT
For the six months under review confidence in the Thames Valley commercial property market continued to gather momentum although letting activity remained at a low level. Rental levels experienced a marginal increase but overall the level of demand is still insufficient to support higher rents.
Investor confidence in the Thames Valley remains robust and a number of new commercial developments, located primarily to the west of London, have commenced. The availability of second hand office space is still evident.
Residential property values in Surrey and Berkshire have remained firm, albeit with signs of a flattening market. Sales and letting activity remain high.
Financial
For the half year ending 31 March 2015 profit before tax amounted to 0.55m (March 2014: 0.64m; September 2014: 3.22m) which included an after tax profit from Campmoss Property Company Limited, our 47.62% joint venture, of 0.34m (March 2014: 0.47m; September 2014: 2.08m). The figures for Campmoss included profit on sales of development properties as referred to in this report.
Revenue which represents gross annual income totalled 0.3m (March 2014: 0.26m; September 2014: 0.53m).
After taking into account the above figures, profit after tax attributable to shareholders for the 6 months to 31 March 2015 amounted to 0.51m (March 2014: 0.6m; September 2014: 3.1m) and earnings per share was 38.6p (March 2014: 45.2p; September 2014: 236.5p).
Net assets of the group as at 31 March 2015 were 20.06m (March 2014: 17.37m; September 2014: 19.66m) the company's share of net assets of Campmoss amounted to 9.7m (March 2014: 7.75m; September 2014: 9.4m).
Net assets of the group were equivalent to 15.31 per share (March 2014: 13.13; September 2014: 15.00).
Directors are of the opinion that in the current market the change in value of the group's property portfolio as at 31 March 2015 would not be material.
During the 6 months to 31 March 2015 the company did not purchase any of its own shares (March 2014: nil; September 2014: 12,241) and other than as mentioned in this report there have been no material events or material changes in assets, liabilities or related party relationships since 30 September 2014.
Current IFRS accounting recommends that deferred tax is chargeable on the difference between the indexed cost of properties held and the current market value. This practice is not adopted under IFRS in respect of investments held by the company. These are held at current market value, where applicable, or directors' valuation. Accounting for potential deferred taxation is not allowed in accordance with current IFRS rules. The investment in Campmoss is a substantial part of the company's net assets. For indicative purposes a disposal of the investment based, on the value in the company balance sheet at the half year, could generate a tax liability that would equate to 1.83m (March 2014: 1.44m; September 2014: 1.77m) equivalent to 140p per share (March 2014: 110p; September 2014: 135p). This information is provided as an additional, non-statutory, disclosure.
Dividend
Your directors have declared an interim dividend of 3.5p (March 2014: 3.4p; September 2014: 12.95p) an increase of 3% which will be paid on 8 July 2015 to shareholders on the register on 5 June 2015.
Investment and Development Portfolio
The group's freehold property portfolio including Campmoss continues to be located in the Thames Valley to the West of London and close to Heathrow Airport. The close proximity of the M25, M4 and M3 motorways provides essential transport links for businesses located in the Thames Valley.
The office and retail investment at the White House, Egham, comprises 5 ground floor retail units with offices above, is fully let on short and medium term leases. Some leases have been negotiated to provide for rental increases over the next few years.
At the Maidenhead Business Centre all 5 business units are let on medium term leases with agreed rental increases.
At Heritage Court, Egham, all 4 retail units are let on leases of up to 5 years. The upper floor residential units were previously sold but continue to contribute modest income from ground rents.
At the Windsor Business Centre all 4 business units are let. Negotiations are in hand with 2 of the existing tenants to extend their leases.
The company retains a commercial property in Cardiff which is let on a medium term lease to the Royal Mail as a sorting facility.
In Egham, Surrey, the company occupies its own freehold office and retains a residential property which is let on an Assured Shorthold Tenancy.
Campmoss Property Company Limited
Management of the existing portfolio as well as completing the retail and residential development programme and progressing planning applications has ensured an active and busy six months.
At Westview, Market Street, Bracknell, the development of 8 new retail units over 2 floors has recently been completed. 3 of the units were pre-let with the remainder being actively marketed. Demolition of the adjoining property is expected to commence at the beginning of next year creating a further 10 retail units.
At the adjacent property in Bracknell, known as Gowring House, all 3 commercial units are let on short to medium term leases whilst the conversion to 18 residential units on the 3 upper floors is now complete. The individual apartments will either be sold on long leases or let on Assured Shorthold Tenancy Agreements. The current level of interest is encouraging.
At Worplesdon View, Worplesdon, the seventy eight bedroom care home is let to Barchester Healthcare on a thirty year institutional lease with rental linked to RPI. Discussions with the tenant to construct additional rooms are in progress.
The office letting market in Maidenhead, in the board's opinion, continues to be insufficient to encourage the commencement of any new, speculative office development. Highway House is currently let for car parking. Discussions with the Local Authority for a new residential scheme at Clivemont House are in progress.
At The Priory, Burnham, both office floors are let on medium term leases. The adjacent Business Centre has some small units available.
At Britannia Wharf, Woking, the majority of office space is let on a short term basis. A lease surrender on 2 of the floors was negotiated last year. Taking into account the increase in residential values a planning application for a residential scheme is currently being prepared.
At Kiln Lane, Bracknell, which comprises 16 business units and an adjacent office suite, all units are let on short and medium term leases.
The residential development of 37 apartments at Datchet Meadows located between Datchet and Slough has now been fully sold with the remaining two units being sold in this period. The company continues to receive income from ground rents.
Quoted Investments
The company retains anequity and bond portfolio all listed on either the London Stock Exchange or AIM. The portfolio has achieved a small increase in value over the period under review.
Relationship Agreement
The Company has entered into a written and legally binding relationship agreement with myself, its controlling shareholder, to address the requirements of LR 9.2.2AR of the Listing Rules.
Outlook
The completion of our retail and residential schemes at Gowring House and Westview, Bracknell, should result in further revenue and enable Campmoss to re-invest the proceeds into future development.
Confidence in the property sector is improving and it is encouraging that many institutional funds are increasing their exposure to the commercial property market. Despite the well-rehearsed Eurozone problems further growth in the UK economy is anticipated with UK companies being given the opportunity to invest for the future a platform for a potential, albeit gradual recovery in rental levels is likely.
The group's portfolio is well placed to benefit from any further upturn in the Thames Valley property market and I therefore look forward to reporting to you at the end of the financial year.
Viability Statement
In accordance with provision C.2.2 of the 2014 revision of the Code, the directors have assessed the prospect of the company over a longer period than the 12 months required by the 'Going Concern' provision. The board conducted this review for a period of five years, which was selected for the following reasons:
The group's strategic review covers a five-year period.
For a major scheme five years is a reasonable approximation of the maximum time taken from obtaining planning permission to letting the property.
Most leases contain a five-year rent review pattern and therefore five years allows for the forecasts to include the reversion arising from those reviews.
The five-year strategic review considers the group's cash flows, dividend cover and other key financial ratios over the period. These metrics are subject to sensitivity analysis which involves flexing a number of the main assumptions underlying the forecast both individually and in unison. Where appropriate, this analysis is carried out to evaluate the potential impact of the group's principal risks actually occurring. The five-year review also makes certain assumptions about the normal level of capital recycling likely to occur and considers whether additional financing facilities will be required.
Based on the results of this analysis, the directors have a reasonable expectation that the company will be able to continue in operation and meet its liabilities as they fall due over the five-year period of their assessment.
J Richard Wollenberg
Chairman
11 May 2015
Condensed Consolidated Interim Income Statement
FOR THE SIX MONTHS ENDED 31 MARCH 2015
Six months 31 March 2015 (Unaudited) '000
Six months 31 March 2014 (Unaudited) '000
Year 30 September 2014 (Audited) '000
Revenue
296
257
534
Cost of sales
3
(17)
(65)
______
______
______
Gross profit
299
240
469
Administrative expenses
(292)
(236)
(452)
Other operating income
175
120
358
______
______
______
Operating profit before gains on investment properties and other investments
182
124
375
Surplus on revaluation of investment properties
-
-
667
Surplus on revaluation of other properties
-
-
4
______
______
______
Operating profit
182
124
1,046
Financial income
31
46
90
Share of results of joint venture
335
465
2,082
______
______
______
Profit before taxation
548
635
3,218
Taxation
(43)
(37)
(102)
______
______
______
Profit for the period attributable to equity holders
505
598
3,116
______
______
______
Earnings per share on profit for the period - pence
Basic and diluted
38.6
45.2
236.5
______
______
______
Dividends
Final 2014 paid 9.55p (2013: 9.25p)
125
122
122
Interim 2014 paid 3.4p (2013: 3.3p)
-
-
45
______
______
______
125
122
167
______
______
______
Final 2014 proposed 9.55p
-
-
125
Interim 2015 proposed 3.5p (2014: 3.4p)
46
45
-
______
______
______
46
45
125
______
______
______
The above results relate entirely to continuing activities. There were no acquisitions or disposals of businesses during these periods.
Condensed Consolidated Interim Balance Sheet
AT 31 MARCH 2015
31 March 2015 (Unaudited) '000
31 March 2014 (Unaudited) '000
30 September 2014 (Audited) '000
Non-current assets
Freehold investment properties
4,510
3,843
4,510
Investment in joint venture
9,703
7,751
9,368
Property, plant and equipment
214
209
213
Other financial assets
744
432
725
Deferred tax asset
5
4
5
______
______
______
Total non-current assets
15,176
12,239
14,821
______
______
______
Current assets
Stock and work in progress
668
668
668
Trade and other receivables
244
1,146
764
Financial assets
2,380
2,017
2,204
Cash and cash equivalents
2,254
1,940
1,857
______
______
______
Total current assets
5,546
5,771
5,493
______
______
______
Total assets
20,722
18,010
20,314
______
______
______
Current liabilities
Corporation tax
(140)
(118)
(100)
Trade and other payables
(463)
(467)
(497)
______
______
______
Total current liabilities
(603)
(585)
(597)
______
______
______
Non-current liabilities
Deferred tax liability
(62)
(60)
(59)
______
______
______
Total non-current liabilities
(62)
(60)
(59)
______
______
______
Total liabilities
(665)
(645)
(656)
______
______
______
Net assets
20,057
17,365
19,658
______
______
______
Equity
Called up share capital
262
264
262
Share premium account
5,076
5,076
5,076
Other reserves
2,513
2,545
2,494
Investment property revaluation reserve
536
(1,031)
577
Retained earnings
11,670
10,511
11,249
______
______
______
Shareholders' funds attributable to equity holders
20,057
17,365
19,658
______
______
______
Net assets per share
15.31
13.13
15.00
______
______
______
Condensed Consolidated Interim Statement of Cash Flows
FOR THE SIX MONTHS ENDED 31 MARCH 2015
Six months 31 March 2015 (Unaudited) '000
Six months 31 March 2014 (Unaudited) '000
Year 30 September 2014 (Audited) '000
Cash flows from operating activities
Profit for the period
505
598
3,116
Adjustments for:
Depreciation
-
1
1
Financial income
(31)
(46)
(90)
Share of profit of joint venture
(335)
(465)
(2,082)
Surplus on revaluation of investment properties
-
-
(667)
Surplus on revaluation of other properties
-
-
(4)
Taxation
43
37
102
______
______
______
Cash flows from operations before changes in working capital
182
125
376
Decrease/(increase) in trade and other receivables
520
(292)
90
(Decrease)/increase in trade and other payables
(34)
49
79
______
______
______
Cash generated from operations
668
(118)
545
Tax paid
-
-
(85)
______
______
______
Net cash flows from operating activities
668
(118)
460
______
______
______
Cash flows from investing activities
Interest received
31
46
90
Acquisition of investments, and property, plant and equipment
(1)
(28)
(378)
Held to maturity deposits
(176)
17
(170)
______
______
______
Net cash flows from investing activities
(146)
35
(458)
______
______
______
Cash flows from financing activities
Purchase of own shares
-
-
(123)
Dividends paid
(125)
(122)
(167)
______
______
______
Net cash flows from financing activities
(125)
(122)
(290)
______
______
______
Net increase/(decrease) in cash and cash equivalents
397
(205)
(288)
Cash and cash equivalents at beginning of period
1,857
2,145
2,145
______
______
______
Cash and cash equivalents at end of period
2,254
1,940
1,857
______
______
______
Other Primary Statements
FOR THE SIX MONTHS ENDED 31 MARCH 2015
Condensed Consolidated Interim Statement of Comprehensive Income and Expense
Six months 31 March 2015 (Unaudited) '000
Six months 31 March 2014 (Unaudited) '000
Year 30 September 2014 (Audited) '000
Profit for the financial period
505
598
3,116
Other items recognised directly in equity
Net change in fair value of available for sale assets
19
-
(57)
______
______
______
Total comprehensive income and expense for the period attributable to equity holders of the parent company
524
598
3,059
______
______
______
Other Primary Statements
FOR THE SIX MONTHS ENDED 31 MARCH 2015 (continued)
Condensed Consolidated Interim Statement of Changes in Equity
Share capital '000
Share premium account '000
Other reserves '000
Investment property revaluation reserve '000
Retained earnings '000
Total equity '000
At 1 October 2013
264
5,076
2,545
(1,031)
10,035
16,889
Profit for the period
-
-
-
-
598
598
Transactions with equity holders Dividends
-
-
-
-
(122)
(122)
______
______
______
______
______
______
Total transactions with equity holders
-
-
-
-
(122)
(122)
______
______
______
______
______
______
At 31 March 2014
264
5,076
2,545
(1,031)
10,511
17,365
Profit for the period
-
-
-
-
2,518
2,518
Other comprehensive income
-
-
(57)
-
-
(57)
Transactions with equity holders Dividends
-
-
-
-
(45)
(45)
Purchase of own shares
(2)
-
2
-
(123)
(123)
______
______
______
______
______
______
Total transactions with equity holders
(2)
-
2
-
(168)
(168)
______
______
______
______
______
______
Transfer on revaluation of investment properties
-
-
-
1,608
(1,608)
-
Transfer on revaluation of other properties
-
-
4
-
(4)
-
______
______
______
______
______
______
At 30 September 2014
262
5,076
2,494
577
11,249
19,658
Profit for the period
-
-
-
-
505
505
Other comprehensive income
-
-
19
-
-
19
Transactions with equity holders Dividends
-
-
-
-
(125)
(125)
______
______
______
______
______
______
Total transactions with equity holders
-
-
-
-
(125)
(125)
______
______
______
______
______
______
Realisation of revaluation reserve
-
-
-
(41)
41
-
At 31 March 2015
262
5,076
2,513
536
11,670
20,057
______
______
______
______
______
______
Statement of Responsibility
FOR THE SIX MONTHS ENDED 31 MARCH 2015
The directors are responsible for preparing the condensed consolidated interim financial statements for the six months ended 31 March 2015 and they confirm, to the best of their knowledge and belief, that:
the condensed consolidated set of interim financial statements for the six months ended 31 March 2015 has been prepared in accordance with IAS 34 - Interim Financial Reporting, as adopted by the EU;
the interim management report includes a fair review of the information required by:
a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of interim financial statements and a description of the principal risks and uncertainties for the remaining six months of the year; and
b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the group during that period; and any changes in the related party transactions described in the last annual report that could do so.
J Richard Wollenberg, Chairman
David A Whitaker, Finance director
Nigel D Jamieson, Independent non-executive director
11 May 2015
Notes to the Condensed Consolidated Interim Financial Statements
FOR THE SIX MONTHS ENDED 31 MARCH 2015
1. Basis of preparation
This condensed set of financial statements has been prepared in accordance with IAS 34 - Interim Financial Reporting as adopted by the EU.
The annual financial statements of the group are prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted by the EU. As required by the Disclosure and Transparency Rules of the Financial Conduct Authority, the condensed set of financial statements has been prepared applying the accounting policies and presentation that were applied in the preparation of the group's published consolidated financial statements for the year ended 30 September 2014.
The comparative figures for the financial year ended 30 September 2014 are not the group's statutory accounts for that financial year. Those accounts have been reported on by the group's auditor and delivered to the registrar of companies. The report of the auditor was: unqualified; did not give any reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report; and did not contain a statement under sections 498 (2) or (3) of the Companies Act 2006.
Accounting policies
The condensed consolidated interim financial statements have been prepared applying the accounting policies that were applied in the preparation of the group's published financial statements for the year ended 30 September 2014. Whilst numerous other IFRSs and Interpretations have been endorsed in the period to 31 March 2015 and have been adopted by the group, none of them has had a material impact on these interim financial statements.
Use of estimates and judgement
The preparation of financial statements in conformity with IFRS requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expense. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected. The key areas in which estimates have been used and the assumptions applied are in valuing investment properties and properties in the joint venture, in valuing available for sale assets, in classifying properties and in the calculating of provisions.
An external, independent valuer, having an appropriate recognised professional qualification and recent experience in the location and category of property being valued, values the company's property portfolio at the end of each financial year. The directors of the joint venture value its portfolio each year; such valuation takes into account yields on similar properties in the area, vacant space and covenant strength. The directors of the group and joint venture review the valuations for the interim financial statements.
A provision is recognised in the balance sheet when the group has a present legal or constructive obligation as a result of a past event and it is probable that an outflow of economic benefit will be required to settle the obligation. If the effect is material, provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability.
Going concern
The group has sufficient financial resources to enable it to continue in operational existence for the foreseeable future, to complete the current maintenance and development program and meet its liabilities as they fall due. Accordingly, the directors consider it appropriate to continue to adopt the going concern basis in preparing these interim financial statements.
2. Segmental analysis
The group manages its operations in two segments, being property and other investments and property development. The results of these segments are regularly reviewed by the board as a basis for the allocation of resources, in conjunction with individual site investment appraisals and to assess their performance. Information regarding the revenue and profit before taxation for each reportable segment is set out below:
Six months 31 March 2015 (Unaudited) '000
Six months 31 March 2014 (Unaudited) '000
Year 30 September 2014 (Audited) '000
Revenue (wholly in the United Kingdom)
Property and other investments being gross rents receivable
296
257
534
______
______
______
Profit before taxation
Property and other investments
412
389
3,074
Property development
136
246
144
______
______
______
548
635
3,218
______
______
______
The operations of the group are not seasonal.
3. Taxation
The tax position for the six month period is estimated on the basis of the anticipated tax rates applying for the full year.
4. Dividends
The interim dividend of 3.5pper share will be paid on 8 July 2015 to shareholders on the register on 5 June 2015. Under accounting standards this dividend is not included in the condensed consolidated interim financial statements for the six months ended 31 March 2015.
5. Earnings per share
Earnings per share has been calculated using the profit after tax for the period of 505,000 (March 2014: 598,000; September 2014: 3,116,000) and the weighted average number of shares as follows:
Weighted average number of shares
31 March 2015
31 March 2014
30 September 2014
Basic and diluted
1,310,046
1,322,287
1,317,592
_________
_________
_________
Directors and Advisers
Directors
Auditor
J Richard Wollenberg
KPMG LLP
Chairman and chief executive
David A Whitaker FCA
Finance director
Stockbrokers and financial advisers
Nigel D Jamieson BSc, FCSI
Westhouse Securities Limited
Independent non-executive director
Secretary
Bankers
David A Whitaker FCA
HSBC Bank plc
Non-executive director of wholly owned subsidiary
Solicitors
First Choice Estates plc
Blake Morgan LLP
Derek M Joseph BCom, FCIS
Head office
Registrar and transfer office
56 Station Road
Neville Registrars Limited
Egham TW20 9LF
Neville House
Telephone: 01784 437444
18 Laurel Lane
Fax: 01784 439157
Halesowen
E-mail: webmaster@cardiff-property.com
B63 3DA
Web: www.cardiff-property.com
Telephone: 0121 585 1131
Registered office
Registered number
3 Assembly Square
22705
Britannia Quay
Cardiff Bay CF10 4AX
Financial Calendar
2015
12 May
Interim results for 2015 announced
4June
Ex-dividend date for interim dividend
5June
Record date for interim dividend
8July
Interim dividend to be paid
30 September
End of accounting year
December
Final results for 2015 announced
2016
January
Annual general meeting
February
Final dividend to be paid
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR LLFESEVILLIE
