Final Results - Year Ended 31 December 1999
London & Assoc Properties PLC
28 February 2000
LONDON & ASSOCIATED PROPERTIES PLC
PRELIMINARY RESULTS FOR THE YEAR ENDING
31 DECEMBER 1999
H I G H L I G H T S
1999 1998
Net Asset Value per share (diluted) ** 57.6p 52.0p + 10.7%
Net Assets ** £46.6m £41.5m + 12.3%
Rental Income £7.9m £7.4m + 6.4%
Profits Before Tax £2.1m 2.0m + 5%
Dividends 1.1p 1.0p + 10%
** including current asset investments at market value
* Acquisition of Orchard Square, Sheffield, for £15.8 million means
that 62% of portfolio in five largest shopping centres
* Property portfolio increase of £5 million driven by strong tenant
demand for well-located space and investor demand for in-town
shopping centres
* Four principal centres owned for whole year grew by 8.6%
* Company gross assets exceed £100 million for first time
'For the first time in the Company's history gross assets have exceeded the
£100 million level and our property portfolio, comprising in-town shopping
centres and precincts, has been independently valued at £96.1 million. This
compares with £75.1 million in the previous year and reflects both net
acquisitions during the year of £15.4 million and growth achieved through
intensive management of our existing properties. On a like-for-like basis
the Company's property investments rose in value by over £5 million.'
Michael Heller, Chairman.
CHAIRMAN'S STATEMENT
It is with great pleasure that I report a 10.7% increase in London &
Associated Properties' net assets per share from 52.0p to 57.6p for the 12
months to 31st December 1999 with a 12.3% increase in total net assets to
£46.6 million up from £41.5 million, including current asset investments at
market value.
During the year LAP's gross rental income rose by over 6% to approaching £8
million a year while, more relevantly, we have contracted further annualised
rental income of £365,000 a year. The net effect of this additional income,
which does not include new acquisitions, will flow through to profits as rent
free periods expire. Pre-tax profits, which are derived mainly from rental
income, grew to £2.1 million compared with last year's £2.0 million.
The Board is recommending a final dividend of 1.1p a share, an increase of 10%
and I am pleased to record that the annual dividend growth over the past five
years has been over 10% compound. The final dividend will be payable on 14th
July 2000 to those shareholders on the register at 10th March 2000.
For the first time in the Company's history gross assets have exceeded the
£100 million level and our property portfolio, comprising in-town shopping
centres and precincts, has been independently valued at £96.1 million. This
compares with £75.1 million in the previous year and reflects both net
acquisitions during the year of £15.4 million and growth achieved through
intensive management of our existing properties. On a like-for-like basis the
Company's property investments rose in value by over £5 million.
As a Group, gross assets, including those of our 42% owned associate Bisichi
Mining plc and our 50% joint venture, Dragon Retail Properties Ltd, now stands
at £115 million, of which property is some £107 million and generates more
than £9 million a year in rental income. Almost 80% of our total rent roll is
derived from multiples.
Demand for retail space across our portfolio remains strong and, as a result,
there are few vacant units. Over the past year or so we have seen the
emergence and rapid growth of a number of new retailing groups who are
beginning to replace some of the more familiar but older established High
Street outlets. Shareholders will have seen the extensive press coverage about
the growth of e-commerce. While we monitor the situation closely, we have seen
no real impact on demand for our units to date.
The highlight of 1999 was the acquisition of the Orchard Square Shopping
Centre in Sheffield for £15.8 million. Producing gross rents of over £1.3
million a year, the centre occupies a 1.5 acre site in Sheffield's city centre
and offers tremendous opportunity for both capital and income growth over the
medium term.
Following the purchase of Orchard Square our five large shopping centres now
account for 62% of LAP's total property portfolio, a substantial increase from
50% last year. This dominance of larger centres will continue to grow as we
pursue our strategy of disposing of smaller retail centres and precincts. We
have identified a number of smaller centres for sale and, in light of ongoing
negotiations, I hope to report on progress in this area shortly.
In the year under review we completed a new £21 million loan facility from
NatWest to finance the purchase of Orchard Square and to refinance some
shorter term debt. All our term borrowings have at least nine years unexpired,
of which 53% are at variable rates. Our gearing, net of listed investments, is
a comfortable 102%.
Dragon Retail Properties, our joint venture with Bisichi Mining, made
excellent progress during the year with a number of key lettings as well as
strong rental growth at its property in Bromsgrove. This led to an increase of
51% in its net asset value to £1.3 million. As shareholders know LAP manages
the Dragon Retail Properties' portfolio.
Our results reflect the unstinting hard work of all my colleagues throughout
the Group and, on behalf of both shareholders and the Board, I would like to
express my thanks.
Over the coming year we will continue our intensive property management
programme as we seek to generate greater value from our existing portfolio
while disposing of some of our smaller assets which have reached maturity. At
the same time we shall be looking to reinvest the proceeds of any sales into
larger shopping centres which we consider to have good growth potential.
Against this background I view the future with great confidence.
Michael Heller 28 February 2000
Chairman
OPERATING REVIEW
1999 was an extremely positive year for LAP. Growth has been underpinned by
strong and consistent tenant demand for space within our centres, while values
increased through strong investor demand for well located in-town shopping
centres.
The four principal centres that we owned for the whole year grew by 8.6%.
Following the acquisition of Orchard Square, Sheffield, we now own five major
shopping centres accounting for 62% of our entire portfolio. This compares
with around 50% a year ago. This trend towards larger properties will continue
as we dispose of smaller more mature centres and reinvest the proceeds into
larger shopping centres with greater opportunities for medium term growth.
We continue to let units to those retailers who can be clearly categorised as
part of the trend towards destination shopping. These include fashion
retailers, niche retailers such as Claire's Accessories, and those other
retailers who clearly form part of the experience of shopping as a recognised
form of leisure.
Orchard Square, Sheffield
We acquired this freehold shopping centre which occupies a 1.5 acre site on
Fargate, Sheffield's principal retail location for £15.8 million last July.
The centre provides a total of 30 retail units, extending to more than 104,000
sq ft built around a self-contained square. Anchored by TK Maxx, Waterstones
and Virgin Megastore, Orchard Square currently produces over £1.3 million a
year in rental income.
The centre was fully let at the time of purchase, although there are
significant opportunities to reconfigure and extend the existing shops whilst
improving the overall retail offer. We have already taken a surrender from one
tenant which has enabled us to seek planning consent for the first of several
large units that we intend creating within the centre. It is our intention to
pre-let these larger units before commencing construction, and I am pleased to
report that retailer response to our proposals has been very positive
reflecting the strong demand for bigger units in the prime Sheffield shopping
area. Advanced negotiations are underway with a number of potential tenants
and we expect to sign a lease agreement shortly.
We also intend to make dramatic improvements to Orchard Square's visibility
and branding. We are seeking consent to erect tall banners on the Fargate
frontage and create a more prominent entrance to the centre. The retail offer
in Sheffield as a city has significantly improved since the early 1990's and
today there is substantial development within the prime retail areas. Orchard
Square is ideally located to benefit from this improvement as underlined by a
recent letting to The Gap in an adjacent building at the Orchard Square end of
Fargate. This letting further confirms Orchard Square's prominent position in
Sheffield's prime retail pitch and ensures that demand for our units will
remain high.
Saxon Square, Christchurch
Demand for space at Saxon Square remains strong and in March we were able to
offer a relatively large unit for letting for the first time since we acquired
the property more than two years ago. Within weeks of offering the unit it was
acquired by a large regional multiple at double the previous passing rent and
at a Zone A rate of £41 a sq ft. This unit is to the rear of the scheme
suggesting that the more sought after shops at the front, where the historic
Zone A rate is only £34 a sq ft, are under rented. Although the centre is
currently fully let, demand for prime units remains strong and we are
confident that the scheme will continue to grow over the medium term.
King's Square, West Bromwich
The most notable activity at King's Square, which is fully let, was the
relocation of an existing tenant, Bewise, into a substantially larger unit
where we had agreed a surrender of a lease to Kwik Save. Bewise agreed a near
30% increase in the rental of this unit to £95,000 a year.
We are currently dividing the former Bewise unit into three shops at a cost of
£100,000. All of these new shops are under offer confirming the demand for
prime space in the centre. The total estimated rental value of the three units
is more than £100,000 a year compared to the £84,000 a year that we were
receiving. In total therefore, the incremental rent from this transaction will
be over £39,000 a year.
Over the course of the year we have seen a further hardening of Zone A rentals
as we have concluded a number of lease renewals. By the year end Zone A levels
were confirmed at £59.50 a sq ft, following the latest lease renewal, compared
to £58 a year ago. We believe there is further growth to come through at
King's Square and we are aware of significant demand from retailers for space
at the centre.
The Mall, Dagenham
A number of key lettings at The Mall together with several tenants
refurbishing their shops have contributed to a much higher level of traffic in
the centre. Following a letting to Benson Shoes the scheme is now fully let on
two of its three malls and we are looking to reconfigure two of the larger
units in the third mall to create more regular, and, hence, more lettable,
units. Tenant response to these proposed units has been good, with one new
unit already under offer, and we expect to make further letting progress
during the course of the next few months.
Brunel Centre, Bletchley
The main concourse at the Brunel Centre is now fully let apart from one small
kiosk, which is under offer. Over the past year this centre has performed
especially well as we concluded lettings with a number of new tenants. These
include Ethel Austin, the fashion multiple, which is trading from a 3,000 sq
ft unit, and Benson Shoes which has leased a 2,000 sq ft unit.
The impact of the successful letting programme during 1999 has meant that the
Centre is becoming far more popular with shoppers. The number of car-borne
shoppers, which we monitor weekly, has increased by 12% over the comparable
period a year ago.
We can also report that Woolworth has signed an agreement to lease for a
12,000 sq ft store on the former Wetherburn Court site. Disappointingly, we
were refused planning permission for the unit that we had designed for them.
However, we intend to appeal this decision and hope to report further progress
to shareholders in the near future.
Demand for shops within our smaller retail investments has also been pleasing
over the year and we have been able to capitalise on the hard work we have
been applying to these schemes during the past 18 months. Following the 1998
letting to the Post Office in the Moor Centre, Brierley Hill, we have leased
space to Grattan plc for a catalogue shop, as well as to a Midlands-based
chain of newsagents, and to a new cafe. We have also relocated certain tenants
within the scheme to enable reconfiguration of several units to create
additional space for which we know there is demand.
At Barnsley, South Yorkshire, following the letting of a triple unit to a
theme bar operator, we have refurbished and let the entire upper parts to
Barnsley City Council at an annual rent of £103,000. To achieve the letting we
had to create a new entrance to the offices by removing one of the shops, yet
we have still achieved an increase in rent over the original estimated rental
value of both the offices and the shop, of more than £45,000 a year.
We are now reaping the benefits of our refurbishment programme at Hebburn,
South Tyneside, where we have added nearly 10% to the rent roll through new
lettings, mostly to national retailers. This, combined with a number of
successful lease renewals, has resulted in capital growth at this centre of
over 11%.
We continue to look to dispose of centres that no longer meet our investment
criteria. In addition to completing the sale of a small mature block of shops
in Wolverhampton we are at an advanced stage of negotiation to sell a number
of smaller retail investments and we hope to make further announcements
shortly.
John Heller
Executive Director
Mike Dignan
Property Director 28 February 2000
FINANCE DIRECTOR'S REPORT
Financing Strategy
As shareholders will know, it is LAP's declared policy to finance our property
acquisitions with longer-term debt. To this end, we agreed in July a new £21
million loan for a term of 10 years to both purchase Orchard Square and to
refinance an existing five year loan. This new loan carries a lower margin
than the one that it replaces which will have a positive impact on profits.
Our term debt stands at £48.7 million with 53% at variable rates. We
constantly monitor the long term fixed rate debt market, and it remains our
policy to fix rates for the longer term when we consider it appropriate.
However, during the course of 1999, the relative cost of fixing rates was not
attractive.
It is not the Group's intention to repay any of the fixed-rate debt prior to
maturity. However, an adjustment under FRS13 has a notional impact of 3.5p per
share, or £2.98 million.
The new loan for the acquisition of Orchard Square increased gearing, net of
listed investments, to 102% (1998: 80%). This is a level with which your board
feels comfortable, particularly in light of rental income covering interest
payable by 2.12 times (1998: 2.01 times).
Profit and Loss
We have continued our conservative policy of writing off all property expenses
to the Profit and Loss Account in the year in which they are incurred.
The tax rate for the year was 25.3% (1998: 23.5%). We continue to benefit from
capital allowances, which have reduced the tax charge from the standard
Company rate of 30.25%. These benefits will continue for the coming year.
Balance Sheet
Our associate company, Bisichi Mining, in which we have a 42% stake, announced
a loss for the year of £263,000 before tax and after minority interests (1998:
£215,000 profit). This is a result of geological difficulties in its coal
mining subsidiary. We are confident that this is a temporary setback; Bisichi
has already acquired new reserves and this, coupled with the increased levels
of production already being achieved, should return the direct mining activity
to profit shortly. In the meantime, the performance of the property portfolio,
which we manage on Bisichi's behalf and for which we receive a fee, has been
very good with an increase in the value of the portfolio of 5%, net of
acquisitions.
Dragon Retail Properties, our joint venture with Bisichi, performed
particularly strongly. Net assets grew by 51% on the back of several key
lettings on and around the High Street in Bromsgrove, Worcestershire, where
Dragon's main asset is located. These lettings were to excellent covenants as
well as at record rents.
Our equity portfolio performed strongly and its market value rose to £3.8
million (1998: £3.1 million). Shareholders will be aware that these holdings
consist entirely of investments in fully listed UK companies, almost
exclusively in FTSE 350. As a result they are extremely liquid, and can be
treated as virtual cash.
Robert Corry
Finance Director 28 February 2000
Consolidated profit and loss account
for the year ended 31 December 1999
1999 1998
£000 £000
Revenue Notes
Property:
Income 7,911 7,438
Less - ground rents (406) (396)
- direct property expenses (901) (820)
- attributable overheads (1,330) (1,233)
________ ________
5,274 4,989
________ ________
Listed investments:
Investment sales 619 951
Cost of sales (381) (656)
________ ________
238 295
Dividends receivable 113 125
Less - attributable overheads (12) (10)
________ ________
339 410
________ ________
Operating profit 5,613 5,399
Share of operating profit of associate 1 90
Share of operating profit of joint venture 113 14
________ ________
5,727 5,503
Interest receivable 48 96
Interest payable (3,665) (3,584)
Exceptional items - profit (loss) on
sale of fixed assets 1 (10) (1)
________ ________
Profit on ordinary activities before taxation 2,100 2,014
Taxation on profit on ordinary activities 2 531 474
________ ________
Profit on ordinary activities after taxation 1,569 1,540
Dividend 840 758
________ ________
Retained profit for the year 3 729 782
________ ________
Earnings per share - basic 4 2.06p 2.04p
- fully diluted 4 1.98p 1.96p
________ ________
Dividend per share 5 1.10p 1.00p
________ ________
The revenue and operating profit for the year derives from continuing
operations carried out in the United Kingdom.
Consolidated Balance sheet
at 31 December 1999
1999 1998
£000 £000
Fixed Assets
Tangible assets 96,273 75,614
Investments 3,294 3,053
________ ________
99,567 78,667
________ ________
Current assets
Debtors 1,485 1,292
Investments at cost 2,451 2,422
(Market value £3,773,000 (1998:£3,138,000))
Bank balances 1,085 2,066
________ ________
5,021 5,780
Creditors
Amounts falling due within one year (11,121) (9,174)
________ ________
Net current liabilities (6,100) (3,394)
________ ________
Total assets less current liabilities 93,467 75,273
Creditors
Amounts falling due after more than one year (48,121) (34,335)
Provision for liabilities and charges (94) (111)
________ ________
Net assets 45,252 40,827
________ ________
Capital and reserves
Share capital 7,638 7,579
Share premium account 3,912 3,809
Capital redemption reserve 15 15
Revaluation reserve 23,211 19,825
Other reserves 429 429
Retained earnings 10,047 9,170
________ ________
Shareholders' funds 45,252 40,827
________ ________
Net assets per share *
Basic 60.98p 54.81p
Diluted 57.57p 52.00p
* Including current asset investments at market value.
Consolidated statement of total recognised gains and losses
for the year ended 31 December 1999
1999 1998
£000 £000
Profit for the financial year 1,569 1,540
Currency translation difference on foreign currency
net investments of associate (2) (41)
Increase on revaluation of investment properties
Company 3,130 347
Associate and joint venture 406 45
________ ________
Total gains and losses recognised in the year 5,103 1,891
________ ________
Reconciliation of movement in shareholders' funds
for the year ended 31 December 1999
1999 1998
£000 £000
Profit for the financial year 1,569 1,540
Dividend (840) (758)
________ ________
Retained profit for the year 729 782
Currency translation difference on foreign
currency net investments (2) (41)
Unrealised changes on revaluation of investment properties 3,536 392
Shares issued 59 43
Shares purchased - (49)
Share premium account movements 103 99
________ ________
4,425 1,226
Shareholders' funds at 1 January 1999 40,827 39,601
________ ________
Shareholders' funds at 31 December 1999 45,252 40,827
________ ________
Consolidated cash flow statement
for the year ended 31 December 1999
1999 1998
£000 £000 £000 £000
Net cash inflow from operating activities 6,636 6,132
Returns on investments and
servicing of finance
Interest received 44 53
Interest paid (3,559) (3,628)
_______ _______
Net cash outflow from returns on
investments and servicing of finance (3,515) (3,575)
Taxation
Corporation tax (111) (151)
Capital expenditure and
financial investment
Sale of fixed asset investments - 1
Redemption of fixed asset investment - 3
Sale of properties 391 1,605
Sale of office equipment and
motor cars - 9
Purchase of properties (17,640) (1,292)
Purchase of office equipment and
motor cars (44) (105)
_______ _______
Net cash (outflow) inflow for capital
expenditure and financial investment (17,293) 221
Equity dividends paid (591) (532)
_______ _______
Net cash (outflow) inflow before use
of liquid resources and financing (14,874) 2,095
Net cash (outflow) from management of
liquid resources
(Repayment) of short term loan from
joint venture - (810)
Financing
Purchase of share capital - (49)
Issue expenses (5) (6)
Drawdown of bank loan 14,000 -
_______ _______
Net cash inflow (outflow) from
financing 13,995 (55)
_______ _______
(Decrease) increase in cash in the period (879) 1,230
_______ _______
Reconciliation of net cash flow to movement in net debt
for the year ended 31 December 1999
1999 1998
£000 £000
(Decrease) increase in cash in the period (879) 1,230
Net cash inflow from increase in debt (14,000) -
_______ _______
(14,879) 1,230
Other movements on current asset investments 29 4
_______ _______
Movement in net debt in the period (14,850) 1,234
Net debt at 1 January 1999 (33,886) (35,120)
_______ _______
Net debt at 31 December 1999 (48,736) (33,886)
_______ _______
Reconciliation of operating profit to net cash inflow
from operating activities
1999 1998
£000 £000
Operating profit 5,613 5,399
Depreciation charges 107 98
Profit on disposal of fixed assets - (4)
Dividend from associated company 48 49
(Increase) decrease in debtors (182) 60
Increase in creditors 1,079 534
(Increase) in current asset investments (29) (4)
_______ _______
6,636 6,132
_______ _______
Analysis of net debt
At At 31
1 January Cash Other December
1999 flow movements 1999
£000 £000 £000 £000
Bank balances in hand 2,066 (981) - 1,085
Bank overdrafts (3,114) (458) - (3,572)
Bank bridging loan (560) 560 - -
Debt due within one year - (200) - (200)
Debt due after one year (34,700) (13,800) - (48,500)
Current asset investments 2,422 - 29 2,451
_______ _______ _______ _______
(33,886) (14,879) 29 (48,736)
_______ _______ _______ _______
Notes
1999 1998
1 Profit (loss) on sale of fixed assets £000 £000
Freehold property 17 (72)
Investment - 1
_______ _______
17 (71)
Associate - investment (27) 70
_______ _______
(10) (1)
_______ _______
2 Taxation 1999 1998
£000 £000
Based on the results of the year:
Corporation Tax at 30 per cent (1998: 31 per cent) 496 315
Tax attributable to franked investment income 22 35
Deferred taxation (17) 111
Adjustment in respect of previous years - (9)
_______ _______
501 452
Associate 26 19
Joint venture 4 3
_______ _______
531 474
_______ _______
The tax charge for both 1999 and 1998 has been reduced due to the effect
of accelerated capital allowances.
3 Profit attributable to London & Associated Properties PLC
1999 1998
£000 £000
Dealt with in the financial statements of:
London & Associated Properties PLC 892 739
Associate (179) 32
Joint venture 16 11
_______ _______
729 782
_______ _______
4 Earnings per share
Earnings Shares in issue Earnings per share
1999 1998 1999 1998 1999 1998
£000 £000 000 000 Pence Pence
The earnings per
share have been
calculated as follows:
Group profit on
ordinary activities
after tax 1,569 1,540
Weighted average
share capital
for period 76,060 75,631
_______ _______ _______ _______
Basic earnings
per share 1,569 1,540 76,060 75,631 2.06 2.04
Adjustments:
Conversion of
convertible
debenture stock 43 43 4,640 4,640
Share options 25 19 1,777 1,346
_______ _______ _______ _______
Fully diluted
earnings per share 1,637 1,602 82,477 81,617 1.98 1.96
_______ _______ _______ _______ _______ _______
5 Dividend
The proposed final dividend of 1.10p will be paid on 14 July 2000 to
shareholders registered at the close of business on 10 March 2000.
6 The figures for the year ended 31 December 1998 are based on the audited
accounts for that year, which have been delivered to the Registrar of
Companies and on which the Auditors gave an unqualified report. The
statutory accounts for the year ended 31st December 1999 have been
completed and an unqualified opinion has been issued. The figures in
the preliminary announcement are an extract and do not constitute
statutory accounts within the meaning of the Companies Act 1985. The
preliminary announcement has been prepared on the basis of the accounting
policies set out in the company's published accounts for the year ended
31 December 1998. This preliminary statement was approved by the board
on 28 February 2000.
Contact: Michael Heller, John Heller or Robert Corry
London & Associated Properties Plc Tel: 020 7415 5000
Baron Phillips, Bankside Consultants. Tel: 020 7220 7477