AI assistant
BOOT (HENRY) PLC — Interim / Quarterly Report 2013
Jun 30, 2013
4667_ir_2013-06-30_95f6fa35-d225-4b78-887f-697a91ba7727.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Henry Boot PLC
Half-yearly Report for the half year ended 30 June 2013
Building long-term value
Henry Boot PLC is one of the UK's leading and long-standing property, land and construction companies
Our key objective is to maximise long-term shareholder value through the development of and investment in high quality property assets, the promotion of new land development opportunities, construction and plant hire activities.
www.henryboot.co.uk
Property Land
Half-yearly review
- 1 Key financial highlights
- 2 Chairman's half-yearly review
- 7 A diverse portfolio
Condensed financial statements
- 8 Consolidated statement of comprehensive income (unaudited)
- 9 Consolidated statement of financial position (unaudited)
- 10 Consolidated statement of changes in equity (unaudited)
- 11 Consolidated statement of cash flows (unaudited)
- 12 Notes to the condensed financial statements
- 19 Responsibility statements of the directors
Corporate information
- 20 Company information
- 20 Financial calendar
- 20 Advisers
Construction Plant
Visit www.henryboot.co.uk or scan this QR code with your smartphone to find out more about Henry Boot and its companies.
Key financial highlights
I Operating profit: increased 33% to £7.8m (2012: £5.9m)
- I Property revaluation deficit: £0.5m (2012: surplus £1.8m)
- I Investment property disposal profits: £0.2m (2012: £0.3m)
- I Profit before tax: £7.4m (2012: £5.5m)
Profit before tax (£m)
£7.4m
13 7.4 12 5.5
10 9.0 11 9.1
Dividends per ordinary share (p)
09 (20.3)
30 June
30 June
13 12
10 11
09
1.95p
- I Earnings per share: increased 64% to 3.6p (2012: 2.2p)
- I Increased interim dividend: 1.95p (2012: 1.80p)
- I Net asset value per share: 144p (31 December 2012: 139p)
- I Net debt: £38.8m (31 December 2012: £21.9m)
1.95
Visit www.henryboot.co.uk
31 December 144p
| 13 | 144p (30 June) | 13 | ||
|---|---|---|---|---|
| (restated) | 12 | 139 | 12 | (restated) |
| 11 | 142 | 11 | ||
| 10 | 145 | 10 | ||
| 09 | 135 | 09 | (11.8) | |
Net asset value per ordinary share (p)
Operating profit (£m) 30 June
| 13 | 7.8 | |||
|---|---|---|---|---|
| 12 | (restated) | 5.9 | ||
| 11 | 9.6 | |||
| 10 | 10.0 | |||
| 09 | (19.8) |
Earnings per ordinary share (p) 30 June
| 13 | 3.6 | |||
|---|---|---|---|---|
| 12 | 2.2 | |||
| 11 | 4.1 | |||
| 10 | 5.0 | |||
| 09 | (11.8) | |||
Net debt (£m) 31 December
£38.8m
Chairman's half-yearly review
A strong set of results
I am pleased to report a strong set of results for Henry Boot PLC for the half year ended 30 June 2013.
John Brown Chairman
In summary
- I We have invested more capital into the property portfolio and concluded the acquisition of the 270,000 sq ft former Terry's Chocolate Factory in York.
- I Our construction business has achieved its forecast order book for this year and is now starting to take on commitments for 2014.
- I With the growing stock of consented sites in our land portfolio, we are in a strong position to market these opportunities over the remainder of 2013, 2014 and beyond.
- I Our balance sheet strength and ability to commit funding to land and property development, without recourse to specific external funding is resulting in a significant number of competitively priced opportunities arising.
Results
I am pleased to report a strong set of results for Henry Boot PLC for the half year ended 30 June 2013. The markets we operate in remained challenging during the period under review; however, there are more positive signs of an improvement in the trading environment. We continue to have an unprecedented number of strategic land sites working through the planning process which continues to evolve. We concluded several land sales in the period and continued to invest in land, adding more than 550 acres to our portfolio, which now totals 9,565 acres. We invested more capital into the property portfolio and concluded the acquisition of the 270,000 sq ft former Terry's Chocolate Factory in York, and the immediate onward sale of some 13 acres of land with a residential consent to a national house builder. We are also on site at developments in Manchester and Huddersfield and are expecting to begin working on several other projects in the near future. Our construction business has achieved its forecast order book for this year and is now starting to take on commitments for 2014, though margins on this work continue to be tight. Our plant hire business has performed well in the first half of the year and Road Link (A69) has performed in line with our expectations.
Trading review
Revenue for the period increased to £81.8m (2012: £43.3m) and operating profit increased to £7.8m (2012: £5.9m) reflecting both the higher land sales and operating profits within Hallam Land and the £15m back to back sale of land immediately following the acquisition of the former Terry's Chocolate Factory site in York.
Administration costs remained comparable to the prior year at £6.9m. Pension costs rose due to the introduction of the revised accounting standard, IAS 19 'Employee Benefits', which requires a higher proportion of the costs previously taken through reserves to be reflected in the Statement of Comprehensive Income. The valuation of property at the half year gave rise to a deficit of £0.5m, compared to a surplus of £1.8m in 2012 when we valued the foodstore at Warminster for the first time on completion of that development.
Net finance costs in the period were similar to the same period last year at £0.4m (2012: £0.4m). We anticipate debt levels in the second half to remain in line with those at the half year.
Profit before tax was 34% higher at £7.4m (2012: £5.5m). Retained profits were £5.6m (2012: £4.0m) and basic earnings per share increased 64% to 3.6p (2012: 2.2p), helped by a lower effective tax charge and lower non-controlling interests than in the same period last year.
Above Worsley Court, Manchester
Statement of financial position
Non-current assets increased to £191.3m (31 December 2012: £186.6m). Within this, investment properties increased in value to £142.5m (31 December 2012: £140.4m) due to further development investment offset by the small negative revaluation adjustment. Trade and other receivables increased from £11.5m to £15.4m as land sales in the period were completed, in part, on deferred payment arrangements. The deferred tax asset fell to £6.9m (31 December 2012: £8.9m) as a result of the reduced defined benefit pension deficit. Current assets increased to £137.2m (31 December 2012: £124.1m) following further investment in land and planning fees and trade receivables from the aforementioned land sales. Current liabilities increased to £99.9m (31 December 2012: £80.8m) largely resulting from a £17.5m increase in current borrowings supporting the investments in land, land sale receivables and investment properties noted above.
The above changes resulted in net current assets of £37.3m compared with £43.3m at 31 December 2012. Net debt at 30 June 2013 was £38.8m (31 December 2012: £21.9m) with gearing at 21% (31 December 2012: 12%). We continue to trade well within our banking covenants and have facilities of £50m, which were renewed in May 2012 for three years. Of the Group's debt, £2.9m relates to non-interest bearing infrastructure loans repayable as houses are completed at Exeter.
Within non-current liabilities, defined benefit pension liabilities under IAS 19 (revised) reduced to £22.3m (31 December 2012: £30.5m), reflecting a slight rise in the liabilities discount rate and a positive investment performance, particularly from equities, in the period. Overall, non-current liabilities reduced to £40.1m (31 December 2012: £48.0m). Net assets stood at £188.6m (31 December 2012: £181.9m), with almost all of this increase due to the after tax reduction in the pension deficit.
Cash flows
Operating cash inflows before movements in working capital were £9.5m (2012: £5.2m). Net increases in land inventories of £2.7m, receivables of £13.8m and payables of £1.7m produced an outflow of cash generated from operations of £5.3m (2012: £6.5m). Net interest and tax payments were £1.3m (2012: £2.8m) and resulted in net cash outflows from operating activities of £6.6m (2012: £9.3m). Cash outflows from investing activities were £5.4m (2012: £6.0m) derived from the investment in the development portfolio and plant assets. After dividend payments of £4.9m (2012: £4.5m), net debt at 30 June 2013 was £38.8m, increasing by £16.9m since 31 December 2012.
Dividend
The Directors have declared an 8% increase in the interim dividend to 1.95p (2012: 1.80p) which will be paid on 25 October 2013 to shareholders on the register at the close of business on 27 September 2013.
Review of activities
Land development
Hallam Land, our strategic land company has had a more productive first half year in terms of land disposals, helped by the significant number of planning permissions obtained in 2012 at Burdiehouse, Banbury, Evesham and Long Buckby. We have also
submitted new applications where there is a demonstrable shortage of building land which continues to bring success in terms of new consents. We expect this pattern of increase in the number of permissions obtained and their subsequent disposal to continue in the second half of 2013 and into 2014.
In the first half of 2013, we acquired new sites at Beverley (110 acres), Edenthorpe (80 acres), Bradford (59 acres), Didcot (200 acres), Eckington (90 acres), Warton (45 acres), Buxton (100 acres), Frome (51 acres) and Hamble (58 acres). We have also agreed terms on a number of other sites which are in the acquisition process. At 30 June 2013, we held interests in 9,565 acres (31 December 2012: 9,011 acres) with 1,766 acres owned (31 December 2012: 1,765 acres), 3,505 acres under option (31 December 2012: 3,466 acres), and 4,294 acres in planning promotion agreements (31 December 2012: 3,780 acres). The inventory value of these assets was £76.6m (31 December 2012: £75.9m) reflecting a further increase in the Company's strategic land bank acreage offset by the disposals completed in the period.
Above East Leake, Nottinghamshire
In the first half of the year we achieved planning permissions (or minded to grant decisions) at Cam (71 plots) (although this is now subject to a High Court challenge by the council), Rolleston (21 plots), Retford (8 plots), Marston Moretaine (125 plots), Ripley (180 plots), Coventry (90 plots), Chellaston (54 plots) and East Leake (170 plots). We currently have 20 owned sites (3,274 plots), five sites (2,354 plots)
Thomas Thornewill
Planner
Thomas Thornewill is a planner and has worked for Hallam Land Management Limited for one year.
"Following graduation from University, I obtained a work placement at Hallam Land Management and subsequently took up the permanent position of Planner with the South Midlands Region in September 2012.
As a Planner at Hallam, part of my role is to assist in the project management of a variety of exciting projects, including residential, employment and large scale mixed use schemes of up to 2,000 homes, as well as the continuous search for new sites.
At Hallam I am privileged to work alongside a highly experienced and dedicated team, enabling me to develop an enviable array of experience. This experience has bolstered my knowledge of planning and development, and instilled in me the confidence to manage strategic land through the complexities of the planning system."
Chairman's half-yearly review continued
Review of activities continued Land development continued
under planning promotion agreements and a further five sites (1,305 plots) under option with planning permission and we are working towards preparing applications on a number of other schemes.
The full impact of the introduction of the Decentralisation and Localism Bill and the National Planning Policy Framework is now being felt. This policy is facilitating the grant of planning permissions where there is a demonstrable shortfall in the supply of new land for housing and where all site specific technical problems have been overcome. This has had the beneficial effect of bringing forward more land for new housing and making the decision-making process more predictable and efficient. The Government's "Help to Buy" scheme also seems to be having a real impact, with house builders reporting increased enquiries and more sales. If this trend continues, we expect to see a growing level of demand for new, consented land, maintaining an equilibrium with the increased supply of sites with permission.
The Government continues to extract value from building land for the benefit of the community by way of affordable housing, Section 106 and Community Infrastructure Levy contributions. Whilst we accept that communities need to realise value in this way, both the Government and Local Authorities must be careful not to set the demands too high, with the risk that sites will become unviable in what remains a fragile market, particularly in less prosperous parts of the country.
Property investment and development
Well-let investment properties with good quality tenants on long leases continue to be sought after by well-funded buyers, but this growing demand has not yet fed through to improved valuations, especially outside London. The small revaluation loss arising over the half year was due to the marginal decline in value of a small number of investment properties with reducing unexpired lease terms. However, the timing of redevelopment proposals for a number of our investment properties means that potential valuation uplifts are expected in the second half of 2013 or the first half of 2014 to compensate for this deficit.
With a view to enhancing long-term investment value and maximising rental income, good progress has been made to reduce voids and manage key investments. In Bromley we have let all but one of our vacant units, in Sheffield city centre, where targeted marketing of refurbished office suites has increased occupation levels and in Warminster, where we have let one of the newly completed retail units and are close to concluding a second letting. In May, the construction of the second phase of the lorry park at our multi-let motorway service station in Kent was completed in line with our expectations. This triggered a re-gear of the operator's lease resulting in an immediate uplift in rental income.
Above The Chocolate Works, York
Property development activities continue to gain momentum with schemes underway on the conversion of the listed County Courthouse in Manchester city centre, where only one 6,000 sq ft restaurant/retail unit remains vacant. Secondly, the conversion of the 56,000 sq ft listed former wire mill in Huddersfield is also well underway and on programme. This is the first project undertaken by the Pennine Property Partnership LLP, a joint venture with Calderdale & Huddersfield NHS Trust, who will take a long lease on this property, which is expected to complete in the second half of 2014.
Terms have been agreed with two parties for the design and build development of new production facilities at Markham Vale and,
as we see growing interest in this very well located site, we are hopeful that further contracts will be agreed in the second half of the year. At Beeston, Nottingham, we expect to receive detailed planning permission and exchange lease agreements with a number of new tenants shortly. This will facilitate the redevelopment of our retail scheme, commencing late in 2013 and completing in the second half of 2014 to incorporate the Nottingham tram extension.
We have additional development opportunities that are expected to advance in the second half of the year. These include the development of budget hotels in Malvern and Richmond upon Thames, where we are awaiting the grant of planning consents. The extension of our production facility investment in Stoke where terms to re-gear the lease, including the new extension, are being finalised. The development at Thorne, Doncaster, in partnership with Royal Bank of Scotland, will see infrastructure work begin in the second half of 2013 following the signing of unconditional contracts with Tesco, and we anticipate that more occupier contracts will be exchanged on this site in the second half of the year. In Chesterfield, on a site held in a joint arrangement with Lloyds Bank, we are close to agreeing terms with several occupiers and are targeting a planning application late in 2013. Provided the consent comes through successfully on a timely basis, we forecast completion of this development late in 2014 or early in 2015. Moving into 2014 we hope to secure a mixed-use planning permission for 56 acres of land in Skipton, where we have already exchanged contracts with Sainsbury's for a large foodstore and agreed terms for the development of part of the employment space on the site.
Looking to the future we were very pleased to have completed the purchase of the former Terry's Chocolate Factory in York in the period, together with the immediate onward sale of some 13 acres of the site, with residential planning permission, to a national house builder. We have since secured a revised planning approval for a range of uses for the 270,000 sq ft listed factory, office buildings and adjacent development
land and are now progressing the initial interest received from a wide range of prospective occupiers.
At our recently formed house building venture, we are actively selling from four small sites and are trading in line with the internal sales forecasts we set for the year. Furthermore, we have now acquired the sites we expect to sell from next year and are in the process of securing others for the future. At our serviced office property, the first floor is fully occupied and we are now refurbishing the second floor, which is already half let, and expect to complete refurbishing the final two floors in line with demand.
Construction
After carrying a solid order book into 2013, this division has now secured firm orders to achieve our turnover and profit targets for the year. Consequently, we are starting to build order levels for delivery in 2014. Although this is slightly ahead of our expectations, we remain ever cautious regarding the availability of traditional construction work, at acceptable margins, given the current level of austerity and ongoing spending constraints. However, we remain focused and proactive in sourcing work, securing and maintaining our presence on strategic frameworks, negotiating work and improving the level of repeat business, which continues to lead to a healthy level of enquiries. This is particularly true of the private sector where we are seeing a slight improvement in construction activity and pricing.
We have maintained a strong presence in the social housing sector with long-term frameworks in Doncaster for St Leger Homes, Scunthorpe for North Lincolnshire Homes and Manchester for Eastlands Homes. In addition, we are undertaking major select tender schemes for Wakefield District Housing, Hull City Council, Southway Housing Trust, ASRA Housing Group and projects under the EN Procure, YORbuild and Yorkshire Housing frameworks. This sector offers excellent opportunities in the short to medium term.
We are now into the second year of our six year framework with the Ministry of Justice Strategic Alliance Agreement for new-build and refurbishment schemes for HM Prison Service, HM Court and Tribunals Service, National Probation Service and Forensic Science Service in the north of England. We are pleased to report that we have recently secured four new projects to add to the four schemes commenced or completed earlier in the year.
An increase in activity in the commercial, education and leisure sectors has seen successes with Sheffield City Council for the refurbishment of the Moorfoot Building, Manor Development Company for provision of managed workspace in Sheffield, and with Sheffield Hallam University for the construction of a sports centre and playing fields, and the refurbishment of the Collegiate Learning Centre. We have also completed two projects funded by the Football Association at Barwell and Codnor and anticipate further future opportunities from this source.
In the health sector, work continues under a framework agreement with the Sheffield Teaching Hospitals at both the Northern General and Royal Hallamshire Hospitals where we are currently undertaking three schemes. We have also finished the University of Sheffield Medical School refurbishment and are currently refurbishing a five storey mill building to provide clinical and office space in Huddersfield for the Pennine Property Partnership LLP.
Civil engineering opportunities have increased and we, as a supply-chain partner on the 25 year Amey PFI Sheffield Highways scheme, are now delivering a significant number of small civil engineering projects throughout Sheffield. Associated with this work programme, we have recently completed an asphalt recycling/production plant for Aggregate Industries. In the industrial sector, we have secured major projects for Bifrangi UK Ltd in Lincoln to provide a state-of-the-art Screw Press House, works for Tata Steel in Rotherham, the extension and refurbishment of laboratory facility for Smithers Viscient in Harrogate and the completion of works for Lytag Ltd at Drax Power Station.
Within the renewable energy sector, we are working on ground source heat pump schemes for Yorkshire Housing and Berneslai Homes
together with several photovoltaic schemes. We have also recently secured other large domestic ground source heat pump project for Berneslai Homes and a solar panel installation scheme for the South Yorkshire Passenger Transport Executive. In the period under review we achieved accreditation under PAS 2030, the BSI standard upon which the Green Deal is built. On the back of this, we have been selected by British Gas to deliver energy efficiency works (ECO schemes) in the North East, North West and Midlands over the next two years.
The Group continues to retain a 61% stake in Road Link (A69), the PFI project to maintain the A69 trunk road between Newcastle and Carlisle. Road Link (A69), which has now completed 17 years of the 30 year contract with the Highways Agency, continues to trade in line with the Board's expectations.
Banner Plant has traded strongly in the period helped by the introduction of access equipment into the Derby unit. This additional investment has helped stimulate demand for complementary items such as telehandlers and forklifts within the depot. It is anticipated that fleet capital expenditure will exceed the depreciation charge in the full year and we anticipate that Banner Plant will produce a higher contribution to Group trading profits this year than 2012.
Outlook
The Group continues to trade in line with the Board's expectations for the year ending 31 December 2013 and taking each business segment in turn we view the outlook as follows:
Land development
With the growing stock of consented sites in our land portfolio, we are in a strong position to market these opportunities over the remainder of 2013, 2014 and beyond. We remain cautiously optimistic regarding the new housing market and the Government initiatives intended to stimulate the growth in demand for new properties. We continue to replenish and expand our acreage and trust that the Government will continue planning reforms so that more land may be brought forward, ensuring a good supply of sites to match the improving demand for new homes.
Chairman's half-yearly review continued
Outlook continued
Property investment and development The last five years have been a long haul typified by reworking planning permissions, scheme design and construction costs, obtaining new tenants and renegotiating lease terms. Much of this hard work is beginning to pay off as a number of schemes are heading into the development phase and achieving our hurdle rate of return. The property market across the UK is not what it is in London but, with care, profitable development is achievable nationally and we are looking to the future very positively.
several years and hope that the stable growth pattern will allow us to capitalise on these over the coming years. The new planning system has also been in place for two years and continues to evolve and we are interacting positively with it, embracing the change and working well within the new system. Our balance sheet strength and ability to commit funding to land and property development, without recourse to specific external funding, is resulting in a significant number of competitively priced opportunities arising, as evidenced by the further increase in the scale of land and development portfolios in the period. These sites will serve to increase our profit generation capability in future years with upside opportunity should markets improve faster than we currently anticipate.
John Brown Chairman
22 August 2013
Ian Bayston
Chief Estimator
Ian Bayston is Chief Estimator and has worked for Henry Boot Construction Limited for 40 years.
"40 years man and boy where has it gone? I joined Henry Boot straight from school on 3 September 1973 as a Building Trainee initially doing six monthly periods on site, in planning and in the wages department before finally coming to rest in estimating. In the estimating department I have progressed from Trainee Estimator to Chief Estimator and I now have the responsibility running the department which consists of four other Estimators.
I have always enjoyed my time in estimating; every tender is different and a challenge, liaising with other departments, principally buying, tender planning, engineering services, quantity surveying and senior administration services all working together as a team to deliver a competitive bid by a deadline."
Above Transportation for Banner Plant powered access equipment
Construction
Whilst still trading in a challenging marketplace, our construction division continues to trade in line with our expectations for the full year. Work is hard won but we are very happy with our success rate and pricing. Our long-term commitment to replacement investment in plant is having the desired result and provided market demand continues in line with the second half of last year, we are confident of a decent result at the year end.
Group risks and uncertainties
The Directors set out in the 2012 Annual Report and Financial Statements (and reproduced in note 12) the key risks that could have a material effect on our results. The Board does not consider that these risks, which were identified at the time, have changed materially since then. Economic recovery from the recession is muted and the slow pace of recovery seems set to continue. We have been opportunistically acquiring good development sites over
A diverse portfolio
It is its diversity, flexibility and strength of performance that have kept Henry Boot at the forefront of its markets. This is a selection of schemes undertaken recently.
Manchester Henry Boot Developments Limited Location Deansgate, Manchester
Type Mixed-use re-development
Size 35,000 sq ft
The former County Court building is situated in an unrivalled location fronting the city's busiest thoroughfare and has been redeveloped to provide modern and attractive retail, leisure and office spaces. Original fixtures such as windows and decorative covings have been retained to add further interest and character to the scheme.
Road Maintenance Road Link (A69) Limited
Location Cumbria and Northumberland Type Road operation and maintenance Size 52 miles of trunk road from Carlisle to Newcastle
A 30 year contract with the Highways Agency to operate and maintain the A69, which is the major east–west all-weather route in the north of England. Works include road resurfacing, bridge repairs, winter preparation and routine maintenance.
Plant Hire
Banner Plant Limited Location Chesterfield, Dronfield, Derby, Leeds, Rotherham and Wakefield
Type Plant, temporary accommodation, power tools, powered access, big air compressors and serviced toilets
Size Over 2,800 products
The range of products has constantly evolved to meet customer needs and to fulfil the requirements of modern health and safety legislation. The primary supply area stretches from Yorkshire to the East Midlands.
Burton upon Trent
Hallam Land Management Limited Location Beamhill Road, Burton upon Trent, Staffordshire
Type Land promotion
Size Planning for 950 new homes
Planning permission was received in August 2013 for 950 dwellings after promotion of the site began in 2007. The scheme includes a new primary school, sports pitches, dedicated public transport links to the town centre, new bridle paths and new cycle ways. The development will also be served by a local centre with a mix of shops and a healthcare facility.
Sheffield
Henry Boot Construction Limited Location Moorfoot, Sheffield, South Yorkshire Type Refurbishment for Sheffield City Council
Size 11 floors of office space for 2,600 employees The project will deliver vital services upgrades and a refurbishment to the majority of this iconic building previously known as Manpower Services Commission. The works include high specification new internal finishes, suspended ceilings, soft flooring, new partitioning and decoration.
Colton
Stonebridge Projects Limited
Location Colton, Leeds, West Yorkshire Type Residential development Size 11 new homes
Barrowby Gardens, Colton, is a small cul-de-sac development of eleven quality homes. The development consists of four, five and six bedroom detached houses all built with a very high specification. Close to the countryside of Yorkshire, the properties are also located close to the motorway network.
Consolidated statement of comprehensive income (unaudited)
for the half year ended 30 June 2013
| Half year | Half year ended |
Year ended |
|
|---|---|---|---|
| ended | 30 June | 31 December | |
| 30 June | 2012 | 2012 | |
| 2013 Unaudited |
Unaudited £'000 |
Audited £'000 |
|
| £'000 | (restated*) | (restated*) | |
| Revenue | 81,830 | 43,315 | 103,147 |
| Cost of sales | (64,962) | (31,218) | (75,607) |
| Gross profit | 16,868 | 12,097 | 27,540 |
| Other income | 15 | 14 | 28 |
| Administrative expenses | (6,935) | (6,958) | (13,286) |
| Pension expenses | (1,811) | (1,291) | (2,502) |
| 8,137 | 3,862 | 11,780 | |
| (Decrease)/increase in fair value of investment properties | (512) | 1,776 | 1,346 |
| Profit on sale of investment properties | 179 | 263 | 1,032 |
| Loss on sale of assets held for sale | — | (23) | (11) |
| Operating profit | 7,804 | 5,878 | 14,147 |
| Finance income | 320 | 329 | 633 |
| Finance costs | (736) | (683) | (1,415) |
| Share of profit/(loss) of joint ventures | 7 | 1 | (8) |
| Profit before tax | 7,395 | 5,525 | 13,357 |
| Tax | (1,817) | (1,560) | (2,325) |
| Profit for the period from continuing operations | 5,578 | 3,965 | 11,032 |
| Other comprehensive income/(expense) not being reclassified to profit or loss | |||
| in subsequent periods: | |||
| Revaluation of Group occupied property | — | (35) | (35) |
| Deferred tax on property revaluations | — | 38 | 102 |
| Actuarial gain/(loss) on defined benefit pension scheme | 7,323 | (11,025) | (10,142) |
| Deferred tax on actuarial (gain)/loss | (1,684) | 2,457 | 1,953 |
| Movement in fair value of cash flow hedge | 82 | 88 | 169 |
| Deferred tax on cash flow hedge | (19) | (30) | (51) |
| Total other comprehensive income/(expense) not being reclassified to profit or loss | |||
| in subsequent periods | 5,702 | (8,507) | (8,004) |
| Total comprehensive income/(expense) for the period | 11,280 | (4,542) | 3,028 |
| Profit for the period attributable to: | |||
| Owners of the Parent Company | 4,723 | 2,934 | 9,114 |
| Non-controlling interests | 855 | 1,031 | 1,918 |
| 5,578 | 3,965 | 11,032 | |
| Total comprehensive income/(expense) attributable to: | |||
| Owners of the Parent Company | 10,400 | (5,596) | 1,064 |
| Non-controlling interests | 880 | 1,054 | 1,964 |
| 11,280 | (4,542) | 3,028 | |
| Basic earnings per ordinary share for the profit attributable to owners of the Parent | |||
| Company during the period | 3.6p | 2.2p | 7.0p |
| Diluted earnings per ordinary share for the profit attributable to owners of the Parent | |||
| Company during the period | 3.6p | 2.2p | 6.9p |
* See note 2.
Consolidated statement of financial position (unaudited)
at 30 June 2013
| 30 June 2013 Unaudited £'000 |
30 June 2012 Unaudited £'000 |
31 December 2012 Audited £'000 |
|
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 8,538 | 9,778 | 9,152 |
| Property, plant and equipment | 17,897 | 16,368 | 16,562 |
| Investment properties | 142,549 | 144,994 | 140,375 |
| Investment in joint ventures | 3 | 30 | 22 |
| Trade and other receivables | 15,364 | 15,558 | 11,538 |
| Deferred tax assets | 6,942 | 9,325 | 8,904 |
| 191,293 | 196,053 | 186,553 | |
| Current assets | |||
| Inventories | 84,292 | 72,413 | 81,560 |
| Trade and other receivables | 49,653 | 35,884 | 37,268 |
| Cash and cash equivalents | 3,267 | 3,140 | 3,418 |
| Assets classified as held for sale | — | — | 1,900 |
| 137,212 | 111,437 | 124,146 | |
| LIABILITIES | |||
| Current liabilities | |||
| Trade and other payables | 55,655 | 48,994 | 51,786 |
| Current tax liabilities | 1,236 | 778 | 438 |
| Borrowings | 36,748 | 19,505 | 19,223 |
| Provisions | 6,243 | 8,191 | 9,384 |
| 99,882 | 77,468 | 80,831 | |
| NET CURRENT ASSETS | 37,330 | 33,969 | 43,315 |
| Non-current liabilities | |||
| Trade and other payables | 2,297 | 2,183 | 2,244 |
| Borrowings | 5,346 | 5,611 | 6,137 |
| Retirement benefit obligations | 22,277 | 32,653 | 30,533 |
| Provisions | 10,148 | 12,279 | 9,051 |
| 40,068 | 52,726 | 47,965 | |
| NET ASSETS | 188,555 | 177,296 | 181,903 |
| EQUITY | |||
| Share capital | 13,510 | 13,510 | 13,510 |
| Property revaluation reserve | 3,271 | 3,357 | 3,271 |
| Retained earnings | 167,260 | 156,262 | 160,692 |
| Other reserves | 3,535 | 3,460 | 3,497 |
| Cost of shares held by ESOP trust | (211) | (536) | (444) |
| Equity attributable to owners of the Parent Company | 187,365 | 176,053 | 180,526 |
| Non-controlling interests | 1,190 | 1,243 | 1,377 |
| Total equity | 188,555 | 177,296 | 181,903 |
Consolidated statement of changes in equity (unaudited) at 30 June 2013
| Attributable to owners of the Parent Company | |||||||
|---|---|---|---|---|---|---|---|
| Share capital £'000 |
Property revaluation reserve £'000 |
Retained earnings £'000 |
Other reserves £'000 |
Cost of shares held by ESOP trust £'000 |
Total £'000 |
Non controlling interests £'000 |
|
| At 1 January 2012 | 13,510 | 3,354 | 165,093 | 3,425 | (601) | 184,781 | 1,256 |
| Profit for the period (restated) Other comprehensive income/(expense) (restated) |
— — |
— 3 |
2,934 (8,568) |
— 35 |
— — |
2,934 (8,530) |
1,031 23 |
| Total comprehensive income/(expense) | — | 3 | (5,634) | 35 | — | (5,596) | 1,054 |
| Equity dividends | — | — | (3,398) | — | — | (3,398) | (1,067) |
| Share | revaluation | Retained | Other | by ESOP | controlling | Total | ||
|---|---|---|---|---|---|---|---|---|
| capital £'000 |
reserve £'000 |
earnings £'000 |
reserves £'000 |
trust £'000 |
Total £'000 |
interests £'000 |
equity £'000 |
|
| At 1 January 2012 | 13,510 | 3,354 | 165,093 | 3,425 | (601) | 184,781 | 1,256 | 186,037 |
| Profit for the period (restated) | — | — | 2,934 | — | — | 2,934 | 1,031 | 3,965 |
| Other comprehensive income/(expense) (restated) | — | 3 | (8,568) | 35 | — | (8,530) | 23 | (8,507) |
| Total comprehensive income/(expense) | — | 3 | (5,634) | 35 | — | (5,596) | 1,054 | (4,542) |
| Equity dividends | — | — | (3,398) | — | — | (3,398) | (1,067) | (4,465) |
| Share-based payments | — | — | 201 | — | 65 | 266 | — | 266 |
| — | — | (3,197) | — | 65 | (3,132) | (1,067) | (4,199) | |
| At 30 June 2012 (unaudited) | 13,510 | 3,357 | 156,262 | 3,460 | (536) | 176,053 | 1,243 | 177,296 |
| At 1 January 2012 | 13,510 | 3,354 | 165,093 | 3,425 | (601) | 184,781 | 1,256 | 186,037 |
| Profit for the period (restated) | — | — | 9,114 | — | — | 9,114 | 1,918 | 11,032 |
| Other comprehensive income/(expense) (restated) | — | 67 | (8,189) | 72 | — | (8,050) | 46 | (8,004) |
| Total comprehensive income | — | 67 | 925 | 72 | — | 1,064 | 1,964 | 3,028 |
| Equity dividends | — | — | (5,760) | — | — | (5,760) | (1,843) | (7,603) |
| Proceeds on disposal of treasury shares | — | — | — | — | 16 | 16 | — | 16 |
| Purchase of treasury shares | — | — | — | — | (79) | (79) | — | (79) |
| Transfer to retained earnings | — | (150) | 150 | — | — | — | — | — |
| Share-based payments | — | — | 284 | — | 220 | 504 | — | 504 |
| — | (150) | (5,326) | — | 157 | (5,319) | (1,843) | (7,162) | |
| At 31 December 2012 (audited) | 13,510 | 3,271 | 160,692 | 3,497 | (444) | 180,526 | 1,377 | 181,903 |
| Profit for the period | — | — | 4,723 | — | — | 4,723 | 855 | 5,578 |
| Other comprehensive income | — | — | 5,639 | 38 | — | 5,677 | 25 | 5,702 |
| Total comprehensive income | — | — | 10,362 | 38 | — | 10,400 | 880 | 11,280 |
| Equity dividends | — | — | (3,797) | — | — | (3,797) | (1,067) | (4,864) |
| Proceeds on disposal of treasury shares | — | — | — | — | 4 | 4 | — | 4 |
| Share-based payments | — | — | 3 | — | 229 | 232 | — | 232 |
| — | — | (3,794) | — | 233 | (3,561) | (1,067) | (4,628) | |
| At 30 June 2013 (unaudited) | 13,510 | 3,271 | 167,260 | 3,535 | (211) | 187,365 | 1,190 | 188,555 |
Consolidated statement of cash flows (unaudited)
for the half year ended 30 June 2013
| Half year | Year | ||
|---|---|---|---|
| Half year ended |
ended 30 June |
ended 31 December |
|
| 30 June | 2012 | 2012 | |
| 2013 | Unaudited | Audited | |
| Unaudited £'000 |
£'000 (restated) |
£'000 (restated) |
|
| Cash flows from operating activities | |||
| Operating profit | 7,804 | 5,878 | 14,147 |
| Adjustments for non-cash items: | |||
| Amortisation of PFI asset | 567 | 566 | 1,131 |
| Goodwill impairment | 102 | 102 | 203 |
| Depreciation of property, plant and equipment | 1,522 | 1,511 | 2,996 |
| Impairment losses on land and buildings | — | 71 | 75 |
| Revaluation decrease/(increase) in investment properties | 512 | (1,776) | (1,346) |
| Amortisation of capitalised letting fees | 35 | 8 | 37 |
| Share-based payment expense | 232 | 251 | 504 |
| Pension scheme credit | (933) | (1,021) | (2,257) |
| Loss on disposal of assets held for sale | — | 23 | 11 |
| Gain on disposal of property, plant and equipment | (185) | (145) | (333) |
| Gain on disposal of investment properties | (179) | (263) | (1,032) |
| Operating cash flows before movements in working capital | 9,477 | 5,205 | 14,136 |
| Increase in inventories | (2,671) | (10,294) | (19,376) |
| (Increase)/decrease in receivables | (13,816) | 2,282 | 7,520 |
| Increase/(decrease) in payables | 1,742 | (3,644) | (2,973) |
| Cash generated from operations | (5,268) | (6,451) | (693) |
| Interest paid | (567) | (595) | (1,135) |
| Tax paid | (760) | (2,235) | (3,381) |
| Net cash flows from operating activities | (6,595) | (9,281) | (5,209) |
| Cash flows from investing activities | |||
| Purchase of intangible assets | (55) | (29) | (69) |
| Purchase of property, plant and equipment | (2,845) | (2,521) | (4,506) |
| Purchase of investment property | (3,939) | (6,025) | (10,429) |
| Proceeds on disposal of property, plant and equipment | 299 | 303 | 620 |
| Proceeds on disposal of investment properties | 588 | 1,309 | 6,579 |
| Proceeds on disposal of assets held for sale | 450 | 964 | 964 |
| Dividends received from joint ventures | 25 | — | — |
| Interest received | 29 | 13 | 33 |
| Net cash flows from investing activities | (5,448) | (5,986) | (6,808) |
| Cash flows from financing activities | |||
| Purchase of treasury shares | — | — | (79) |
| Proceeds on disposal of treasury shares | 4 | 15 | 16 |
| Decrease in borrowings | (761) | (4,610) | (11,222) |
| Increase in borrowings | 12,259 | 20,364 | 30,077 |
| Dividends paid – ordinary shares |
(3,787) | (3,388) | (5,739) |
| – non-controlling interests | (1,067) | (1,067) | (1,843) |
| – preference shares | (10) | (10) | (21) |
| Net cash flows from financing activities | 6,638 | 11,304 | 11,189 |
| Net decrease in cash and cash equivalents | (5,405) | (3,963) | (828) |
| Net cash and cash equivalents at beginning of period | 3,418 | 4,246 | 4,246 |
| Net cash and cash equivalents at end of period | (1,987) | 283 | 3,418 |
| Analysis of net debt: | |||
| Cash and cash equivalents | 3,267 | 3,140 | 3,418 |
| Bank overdrafts | (5,254) | (2,857) | — |
| Net cash and cash equivalents | (1,987) | 283 | 3,418 |
| Bank loans | (33,720) | (19,943) | (22,331) |
| Related party loans | (200) | (200) | (200) |
| Government loans | (2,920) | (2,116) | (2,829) |
| Net debt | (38,827) | (21,976) | (21,942) |
Notes to the condensed financial statements
for the half year ended 30 June 2013
1. General information
The Company is a public limited company which is listed on the London Stock Exchange and incorporated and domiciled in the United Kingdom. The address of its registered office is Banner Cross Hall, Ecclesall Road South, Sheffield, United Kingdom S11 9PD.
The financial information set out on pages 8 to 11 does not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006 and is neither audited nor reviewed. The Financial Statements for the year ended 31 December 2012, which were prepared under IFRS as adopted by the European Union, have been reported on by the Group's auditors and delivered to the Registrar of Companies. The Independent Auditors' Report was unqualified and did not contain any statement under Section 498 (2) or (3) of the Companies Act 2006.
2. Basis of preparation and accounting policies
The half-yearly financial information has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Services Authority and with IAS 34 'Interim Financial Reporting' as adopted by the European Union.
The Company meets its day-to-day working capital requirements through a secured loan facility, which includes an overdraft facility, and was renewed on 7 May 2012 for a period of three years. The current economic conditions create uncertainty for all businesses over a number of risk areas. As part of their regular going concern review the Directors specifically address all the risk areas that they consider material to the assessment of going concern. The Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and thus they continue to adopt the going concern basis of accounting in preparing the half-yearly financial information.
The preparation of half-yearly financial information 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.
In preparing these half-yearly Financial Statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated Financial Statements for the year ended 31 December 2012.
The half-yearly financial information has been prepared using the same accounting policies and methods of computation as compared with the annual Financial Statements for the year ended 31 December 2012, except for as described below:
The following standards and interpretations are mandatory for the first time for the financial year ending 31 December 2013:
| Effective from | ||
|---|---|---|
| IFRIC 20 (issued 2011) | 'Stripping Costs in the Production Phase of a Surface Mine' | 1 January 2013 |
| IAS 12 (amended 2010) | 'Deferred Tax: Recovery of Underlying Assets' | 1 January 2013 |
| IAS 19 (amended 2011) | 'Employee Benefits' | 1 January 2013 |
| IAS 27 (issued 2011) | 'Separate Financial Statements' | 1 January 2013* |
| IAS 28 (issued 2011) | 'Investments in Associates and Joint Ventures' | 1 January 2013* |
| IFRS 1 (amended 2010) | 'Severe Hyperinflation and Removal of Fixed Dates for First-time Adopters' | 1 January 2013 |
| IFRS 1 (amended 2012) | 'Government Loans' | 1 January 2013 |
| IFRS 7 (amended 2011) | 'Disclosures – Offsetting Financial Assets and Financial Liabilities' | 1 January 2013 |
| IFRS 10 (issued 2012) | 'Transition Guidance' | 1 January 2013* |
| IFRS 11 (issued 2012) | 'Transition Guidance' | 1 January 2013* |
| IFRS 12 (issued 2012) | 'Transition Guidance' | 1 January 2013* |
| IFRS 13 (issued 2011) | 'Fair Value Measurement' | 1 January 2013 |
* Not yet endorsed by the EU.
With the exception of IAS 19 (amended 2011) the adoption of these standards and interpretations has not had a significant impact on the Group.
The adoption of IAS 19 (amended 2011) has resulted in an increase in the pension expense of approximately £792,000 in the period, £288,000 in the prior period and £546,000 in the year to 31 December 2012. The period to 30 June 2012 and the year to 31 December 2012 have been restated to reflect these changes. The changes have had no impact on the overall reserves or the Consolidated Statement of Financial Position for these periods.
The Group did not early adopt any new or amended standards and does not plan to early adopt any of the standards issued but not yet effective.
3. Segment information
For the purpose of the Board making strategic decisions, the Group is currently organised into three operating segments: Property investment and development; Land development; and Construction. Group overheads are not a reportable segment; however, information about them is considered by the Board in conjunction with the reportable segments.
Operations are carried out entirely within the United Kingdom.
Inter-segment sales are charged at prevailing market prices.
The accounting policies of the reportable segments are the same as the Group's accounting policies as detailed above.
Segment profit represents the profit earned by each segment before tax and is consistent with the measure reported to the Group's Board for the purpose of resource allocation and assessment of segment performance.
| Half year ended 30 June 2013 Unaudited |
||||||
|---|---|---|---|---|---|---|
| Property investment and |
Land | Group | ||||
| Revenue | development £'000 |
development £'000 |
Construction £'000 |
overheads £'000 |
Eliminations £'000 |
Total £'000 |
| External sales | 20,825 | 19,355 | 41,650 | — | — | 81,830 |
| Inter-segment sales | 151 | — | 1,714 | 319 | (2,184) | — |
| Total revenue | 20,976 | 19,355 | 43,364 | 319 | (2,184) | 81,830 |
| Operating profit/(loss) | 1,261 | 5,645 | 3,059 | (2,167) | 6 | 7,804 |
| Finance income | 709 | 440 | 683 | 4,075 | (5,587) | 320 |
| Finance costs | (3,484) | (741) | (294) | (1,804) | 5,587 | (736) |
| Share of profits of joint ventures | 7 | — | — | — | — | 7 |
| Profit/(loss) before tax | (1,507) | 5,344 | 3,448 | 104 | 6 | 7,395 |
| Tax | 303 | (1,242) | (853) | (24) | (1) | (1,817) |
| Profit/(loss) for the period | (1,204) | 4,102 | 2,595 | 80 | 5 | 5,578 |
| Half year ended 30 June 2012 Unaudited |
||||||
|---|---|---|---|---|---|---|
| Revenue | Property investment and development £'000 |
Land development £'000 |
Construction £'000 |
Group overheads £'000 (restated) |
Eliminations £'000 |
Total £'000 (restated) |
| External sales | 6,573 | 882 | 35,860 | — | — | 43,315 |
| Inter-segment sales | 154 | — | 672 | 319 | (1,145) | — |
| Total revenue | 6,727 | 882 | 36,532 | 319 | (1,145) | 43,315 |
| Operating profit/(loss) | 4,024 | 166 | 3,513 | (1,825) | — | 5,878 |
| Finance income | 643 | 318 | 681 | 3,794 | (5,107) | 329 |
| Finance costs | (3,228) | (511) | (324) | (1,727) | 5,107 | (683) |
| Share of profits of joint ventures | 1 | — | — | — | — | 1 |
| Profit/(loss) before tax | 1,440 | (27) | 3,870 | 242 | — | 5,525 |
| Tax | (50) | (8) | (975) | (484) | (43) | (1,560) |
| Profit/(loss) for the period | 1,390 | (35) | 2,895 | (242) | (43) | 3,965 |
Notes to the condensed financial statements continued
for the half year ended 30 June 2013
3. Segment information continued
| Year ended 31 December 2012 Audited |
||||||
|---|---|---|---|---|---|---|
| Revenue | Property investment and development £'000 |
Land development £'000 |
Construction £'000 |
Group overheads £'000 (restated) |
Eliminations £'000 |
Total £'000 (restated) |
| External sales | 15,361 | 8,750 | 79,036 | — | — | 103,147 |
| Inter-segment sales | 299 | — | 951 | 552 | (1,802) | — |
| Total revenue | 15,660 | 8,750 | 79,987 | 552 | (1,802) | 103,147 |
| Operating profit/(loss) | 7,355 | 2,329 | 7,888 | (3,438) | 13 | 14,147 |
| Finance income | 1,334 | 742 | 1,355 | 10,558 | (13,356) | 633 |
| Finance costs | (6,769) | (1,080) | (634) | (3,533) | 10,601 | (1,415) |
| Share of profit of joint ventures | (8) | — | — | — | — | (8) |
| Profit/(loss) before tax | 1,912 | 1,991 | 8,609 | 3,587 | (2,742) | 13,357 |
| Tax | 2,284 | (466) | (2,102) | (1,933) | (108) | (2,325) |
| Profit/(loss) for the year | 4,196 | 1,525 | 6,507 | 1,654 | (2,850) | 11,032 |
| 30 June | 30 June | 31 December | |
|---|---|---|---|
| 2013 | 2012 | 2012 | |
| Unaudited £'000 |
Unaudited £'000 |
Audited £'000 |
|
| Segment assets | |||
| Property investment and development | 173,819 | 165,972 | 167,760 |
| Land development | 110,035 | 97,869 | 101,445 |
| Construction | 32,142 | 28,560 | 26,497 |
| Group overheads and other | 2,300 | 2,624 | 2,675 |
| 318,296 | 295,025 | 298,377 | |
| Unallocated assets | |||
| Deferred tax assets | 6,942 | 9,325 | 8,904 |
| Cash and cash equivalents | 3,267 | 3,140 | 3,418 |
| Total assets | 328,505 | 307,490 | 310,699 |
| Segment liabilities | |||
| Property investment and development | 4,903 | 4,907 | 4,331 |
| Land development | 21,289 | 23,515 | 23,808 |
| Construction | 46,062 | 42,003 | 42,354 |
| Group overheads and other | 2,089 | 1,222 | 1,972 |
| 74,343 | 71,647 | 72,465 | |
| Unallocated liabilities | |||
| Current tax liabilities | 1,236 | 778 | 438 |
| Current borrowings | 36,748 | 19,505 | 19,223 |
| Non-current borrowings | 5,346 | 5,611 | 6,137 |
| Retirement benefit obligations | 22,277 | 32,653 | 30,533 |
| Total liabilities | 139,950 | 130,194 | 128,796 |
| Total net assets | 188,555 | 177,296 | 181,903 |
4. Earnings per ordinary share
Earnings per ordinary share is calculated on the weighted average number of shares in issue. Diluted earnings per ordinary share is calculated on the weighted average number of shares in issue adjusted for the effects of any dilutive potential ordinary shares.
5. Dividends
| Half year ended 30 June 2013 Unaudited £'000 |
Half year ended 30 June 2012 Unaudited £'000 |
Year ended 31 December 2012 Audited £'000 |
|
|---|---|---|---|
| Amounts recognised as distributions to equity holders in year: | |||
| Preference dividend on cumulative preference shares | 10 | 10 | 21 |
| Interim dividend for the year ended 31 December 2012 of 1.80p per share (2011: 1.65p) | — | — | 2,351 |
| Final dividend for the year ended 31 December 2012 of 2.90p per share (2011: 2.60p) | 3,787 | 3,388 | 3,388 |
| 3,797 | 3,398 | 5,760 |
An interim dividend amounting to £2,551,000 (2012: £2,347,000) will be paid on 25 October 2013 to shareholders whose names are on the register at the close of business on 27 September 2013. The proposed interim dividend has not been approved at the date of the Consolidated Statement of Financial Position and so has not been included as a liability in these Financial Statements.
6. Tax
| Half year | Year | ||
|---|---|---|---|
| Half year | ended | ended | |
| ended | 30 June | 31 December | |
| 30 June | 2012 | 2012 | |
| 2013 | Unaudited | Audited | |
| Unaudited | £'000 | £'000 | |
| £'000 | (restated) | (restated) | |
| Current tax: | |||
| UK corporation tax on profits for the year | 1,534 | 1,065 | 2,079 |
| Adjustment in respect of earlier years | 24 | (10) | (217) |
| Total current tax | 1,558 | 1,055 | 1,862 |
| Deferred tax: | |||
| Origination and reversal of temporary differences | 259 | 505 | 699 |
| Adjustment in respect of earlier years | — | — | (236) |
| Total deferred tax | 259 | 505 | 463 |
| Total tax | 1,817 | 1,560 | 2,325 |
Corporation tax is calculated at 23.25% (2012: 24.5%) of the estimated assessable profit, for the period, being management's estimate of the weighted average corporation tax rate for the period.
Deferred tax balances at the period end have been measured at 23% (June 2012: 24%), being the rate expected to be applicable at the date the actual tax will arise.
Further reductions to the UK tax rate were announced in the 2012 Autumn Statement and the March 2013 Budget and were substantively enacted as part of the Finance Bill 2013 on 2 July 2013. The changes propose to reduce the rate to 21% from 1 April 2014 and to 20% from 1 April 2015. These changes had not been substantively enacted at the Statement of Financial Position date and, therefore, are not recognised in these financial statements. The impact of this change on the deferred tax position of the Group is not expected to be material.
Notes to the condensed financial statements continued
for the half year ended 30 June 2013
7. Investment properties
At 30 June 2013, the Group had entered into contractual commitments for the acquisition and repair of investment property amounting to £3,558,000 (31 December 2012: £3,472,000).
| 8. Borrowings | Half year ended 30 June 2012 Unaudited £'000 |
Year ended 31 December 2012 Audited £'000 |
|||||
|---|---|---|---|---|---|---|---|
| Half year ended 30 June 2013 Unaudited £'000 |
|||||||
| Bank overdrafts | 5,254 | 2,857 | — | ||||
| Bank loans | 33,720 | 19,943 | 22,331 | ||||
| Government loans | 2,920 | 2,116 | 2,829 | ||||
| Loans from related parties | 200 | 200 | 200 | ||||
| 42,094 | 25,116 | 25,360 |
Movements in borrowings are analysed as follows:
| £'000 | |
|---|---|
| At 1 January 2013 | 25,360 |
| Secured bank loans | 12,000 |
| Repayment of secured bank loans | (611) |
| Government loans | 241 |
| Repayment of Government loans | (150) |
| Movement in bank overdrafts | 5,254 |
| At 30 June 2013 | 42,094 |
9. Provisions for liabilities and charges
Since 31 December 2012 the following movements on provisions for liabilities and charges have occurred:
- I the road maintenance provision represents management's best estimate of the Group's liability under a five year rolling programme for the maintenance of the Group's PFI asset. During the period £641,000 has been utilised and additional provisions of £622,000 have been made, all of which were due to normal operating procedures; and
- I the Land development provision represents management's best estimate of the Group's liability to provide infrastructure and services to land which has been disposed of. During the period £1,837,000 has been utilised, additional provisions of £120,000 have been made and £55,000 has been reversed due to non-utilisation.
10. Defined benefit pension scheme
The assumptions that have been used in the calculations of the defined benefit pension scheme by its actuary were as follows:
| 30 June 2013 % |
30 June 2012 % |
31 December 2012 % |
|
|---|---|---|---|
| Retail Prices Index (RPI) | 2.75 | 2.75 | 2.75 |
| Consumer Prices Index (CPI) | 2.00 | 2.00 | 2.00 |
| Pensionable salary increases | 1.00 | 1.00 | 1.00 |
| Rate in increase to pensions in payment liable for Limited Price Indexation (LPI) | 2.75 | 2.75 | 2.75 |
| Revaluation of deferred pensions | 2.00 | 2.00 | 2.00 |
| Liabilities discount rate | 4.80 | 4.55 | 4.45 |
| Expected rate of return on scheme assets (restated) | 4.80 | 4.55 | 4.45 |
10. Defined benefit pension scheme continued
Amounts recognised in the Consolidated Statement of Comprehensive Income in respect of the scheme are as follows:
| Half year | Year | ||
|---|---|---|---|
| Half year | ended | ended | |
| ended | 30 June | 31 December | |
| 30 June 2013 Unaudited £'000 |
2012 Unaudited £'000 (restated*) |
2012 Audited £'000 (restated*) |
|
| Current service cost | (596) | (407) | (784) |
| Ongoing scheme expenses | (199) | (158) | (273) |
| Net interest expense | (654) | (540) | (1,051) |
| Pension Protection Fund | (103) | (69) | (86) |
| Pension expenses | (1,552) | (1,174) | (2,194) |
The amount included in the Statement of Financial Position arising from the Group's obligations in respect of the scheme is as follows:
| 22,277 | 32,653 | 30,533 | |
|---|---|---|---|
| Fair value of scheme assets | (131,351) | (122,583) | (126,700) |
| Present value of scheme obligations | 153,628 | 155,236 | 157,233 |
| Unaudited £'000 |
Unaudited £'000 |
Audited £'000 |
|
| Half year ended 30 June 2013 |
Half year ended 30 June 2012 |
Year ended 31 December 2012 |
* See note 2.
11. Related party transactions
There have been no material transactions with related parties during the period.
There have been no material changes to the related party arrangements as reported in note 29 of the Annual Report and Financial Statements for the year ended 31 December 2012.
Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.
12. Key risks
In common with all organisations, the Group faces risks which may affect its performance. These are general in nature and include: obtaining business on competitive terms, retaining key personnel, successful integration of new business streams and market competition.
The Group operates a system of internal control and risk management in order to provide assurance that we are managing risk whilst achieving our business objectives. No system can fully eliminate risk and therefore the understanding of operational risk is central to the management process within Henry Boot. The long-term success of the Group depends on the continual review, assessment and control of the key business risks it faces.
The Directors do not consider that the principal risks and uncertainties have changed since the publication of the Annual Report for the year ended 31 December 2012. To enable shareholders to appreciate what the business considers are the main operational risks, they are briefly outlined below:
Development
I Not developing marketable assets for both tenants and the investment market on time and cost effectively.
I Rising market yields on completion making development uneconomic.
I Construction and tenant risk which is not matched by commensurate returns on development projects.
Notes to the condensed financial statements continued
for the half year ended 30 June 2013
12. Key risks continued
Land
- I The inability to source, acquire and promote land would have a detrimental effect on the Group's strategic land bank and income stream.
- I Prices may be affected by changes in Government policy, legislation, planning environment and taxation.
- I A dramatic change in house builder funding sentiment and demand for housing can have a marked change on the demand and pricing profile for land.
Investments
I Identifying and retaining assets which have the best opportunity for long-term rental and capital growth or, conversely, selling those assets where capital values have been maximised.
Interest rates
I Significant upward changes in interest rates affect interest costs, yields and asset prices and reduce demand for commercial and residential property.
Treasury
I The lack of readily available funding to either the Group or third parties to undertake property transactions can have a significant impact on the marketplace in which the Group operates.
Planning
- I Increased complexity, cost and delay in the planning process may slow down the project pipeline.
- I The recent significant change in demand for housing and the attendant decline in land prices may have a detrimental effect on the supply of land being brought to market by landowners.
- I Changes in Government or Government policy, as happened in 2010, towards planning policies could impact on the speed of the consent process or the value of sites.
Personnel
I Attraction and retention of the highest calibre people with the appropriate experience is crucial to our long-term growth in the highly competitive labour markets in which the Group works.
Pension
I The Group operates a defined benefit pension scheme which has been closed to new members for some time. Whilst the trustees have a prudent approach to the mix of both return seeking and fixed interest assets, times of economic instability can have an impact on those asset values with the result that the reported pension deficit increases. Furthermore, the relationship between implied inflation and long-term gilt yields has a major impact on the pension deficit and the business has little control over those variables.
Environmental
- I The Group is inextricably linked to the property sector and environmental considerations are paramount to our success.
- I Stricter environmental legislation will increase development and house building costs and therefore could impact on profitability if capital and land values do not increase to reflect this more efficient energy performance.
Economic
I The Group operates solely in the UK and is closely allied to the real estate, house building and construction sectors. A strong economy with strong tenant demand is vital to create long-term growth in rental and asset values, whilst at the same time creating a healthy market for the construction and plant hire divisions. The much publicised reductions in public spending, the more difficult planning regime and comparatively low levels of property lending could have an impact on the Group's business.
Counterparty
I Depends on the stability of customers, suppliers, funders and development partners to achieve success.
13. Approval
At the Board meeting on 22 August 2013 the Directors formally approved the issue of these statements.
Responsibility statements of the directors
We confirm that to the best of our knowledge:
- a) the unaudited Condensed Consolidated Financial Statements have been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union;
- b) the Half-yearly Report includes a fair review of the information required by Section DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and
- c) the Half-yearly Report includes a fair review of the information required by Section DTR 4.2.8R (disclosure of related parties transactions and changes therein).
The Directors of Henry Boot PLC are listed in the Henry Boot PLC Annual Report for the year ended 31 December 2012. A list of current Directors is maintained on the Henry Boot PLC Group website: www.henryboot.co.uk.
On behalf of the Board
| E J Boot | J T Sutcliffe | |
|---|---|---|
| Director | Director | |
| 22 August 2013 | 22 August 2013 |
Company information
Henry Boot PLC
Registered office: Banner Cross Hall Ecclesall Road South Sheffield S11 9PD United Kingdom
Registered in England and Wales No. 160996
t: 0114 255 5444 f: 0114 258 5548 e: [email protected] www.henryboot.co.uk
Non-Executive Chairman John Brown
Executive Directors Jamie Boot John Sutcliffe
Non-Executive Directors Michael Gunston James Sykes
Company Secretary Russell Deards
Financial calendar
London Stock Exchange announcements
Half-yearly Results 2013: 23 August 2013
Second 2013 Interim Management Statement: 15 November 2013
Financial year end: 31 December 2013
Pre-close Trading Update 2013: 24 January 2014
Preliminary statement of results 2013: 27 March 2014
Half-yearly Report and Annual Report and Financial Statements 2013
Half-yearly Report 2013: 6 September 2013
Annual Report and Financial Statements 2013: 17 April 2014
First 2014 Interim Management Statement: 16 May 2014
Dividend paid on ordinary shares
2013 interim: 25 October 2013
Annual General Meeting
22 May 2014
Advisers
Chartered Accountants and Statutory Auditors PricewaterhouseCoopers LLP 1 East Parade Sheffield S1 2ET
Corporate Finance
KPMG Corporate Finance 1 The Embankment Neville Street Leeds LS1 4DW
Financial PR
Tooleystreet Communications Limited Regency Court 68 Caroline Street Birmingham B3 1UG
Bankers
Barclays Bank PLC 1 St Paul's Place 121 Norfolk Street Sheffield S1 2JW
Lloyds TSB Bank plc 14 Church Street Sheffield S1 1HP
The Royal Bank of Scotland plc 2 Whitehall Quay Leeds LS1 4HR
Registrars
Capita Registrars Limited The Registry 34 Beckenham Road Beckenham Kent BR3 4TU
Solicitors
DLA Piper UK LLP 1 St Paul's Place Sheffield S1 2JX
Stockbrokers
Investec Bank plc 2 Gresham Street London EC2V 7QP
Front cover
Top (left to right)
Anna Rodman, Secretary, Henry Boot Developments Limited (5 years' service) David Hogg, Project Buyer, Henry Boot Construction Limited (28 years' service) Rachel White, Group HR Manager, Henry Boot PLC (11 years' service)
Bottom (left to right)
Will Moroney, Senior Management Surveyor, Henry Boot Developments Limited (8 years' service) Sally Adlen, Senior Planner, Hallam Land Management Limited (3 years' service) Jonathan Watkins, Assistant Site Manager, Henry Boot Construction Limited (6 years' service)
Inside front cover
Property
Vicky Chipp, Property Intern, Henry Boot Developments Limited (1 year's service)
Land
Anthony Greaves, Area Manager, Hallam Land Management Limited (9 years' service) Paul Burton, Director, Hallam Land Management Limited (13 years' service)
Construction
Richard Shepherd, Assistant Site Manager, Henry Boot Construction Limited (5 years' service) Geoff Rusby, Foreman, Henry Boot Construction Limited (32 years' service) Mathew Clarke, Site Manager, Henry Boot Construction Limited (13 years' service)
Plant
Gary Crofts, Depot Manager, Banner Plant Limited (17 years' service) Tom Harrott, Apprentice Fitter, Banner Plant Limited (1 year's service)
The commitment of the Henry Boot Group to environmental issues is reflected in this Half-yearly Report. The report has been printed on Splendorgel EW which is FSC® (Forest Stewardship Council) certified. It has been printed by a Carbon Neutral® certified printer using their environmental print technology which minimises the impact of the printing on the environment. Vegetable-based inks have been used and 99% of dry waste is diverted from landfill.
Further copies of the 2013 Half-yearly Report may be obtained from the Company Secretary.
Henry Boot PLC Registered office: Banner Cross Hall Ecclesall Road South Sheffield S11 9PD United Kingdom
Registered in England and Wales No. 160996
t: 0114 255 5444 f: 0114 258 5548 e: [email protected] www.henryboot.co.uk