Interim Results

RNS Number : 2741P
Schroder Real Estate Inv Trst Ld
16 November 2016
 



 

 

For release 16 November 2016

 

Schroder Real Estate Investment Trust Limited

("SREIT"/ the "Company" / "Group")

 

HALF YEAR RESULTS FOR THE PERIOD ENDED 30 SEPTEMBER 2016

 

SREIT DELIVERS SOLID PERFORMANCE FROM STRONGLY POSITIONED PORTFOLIO

 

Schroder Real Estate Investment Trust, the actively managed UK focussed REIT, today announces its half year results for the six month period ending 30 September 2016.

 

Financial highlights

 

·      Net Asset Value ('NAV') of £316.8 million or 61.1 pps compared with £322.6 million or 62.2 pps in March 2016

·      Increased capital expenditure of £5.5 million (six months to 30 September 2015: £1.1 million) that should deliver higher future returns and improve the portfolio's defensive characteristics

·      Sustainable dividend cover of 106%, based on the two dividends of 0.62 pps over the period

·      10% increase in underlying EPRA earnings per share to 1.3p (six months to 30 September 2015: 1.2p)

·      Strong relative outperformance of the underlying portfolio with a total return over the period of +1.8% compared with -1.1% for the MSCI Benchmark Index, placing the portfolio on the 9th percentile

·      Underlying portfolio has outperformed the Benchmark Index over six months, one year, three years, ten years and since IPO in 2004

·      Loan to value ('LTV'), net of all cash, remains stable at 30.0%, within the long term target range of 25% to 35%

Operational highlights

 

·      The Company continues to deliver on its stated strategy and the successful repositioning of its portfolio is well underway with 91% now located in 'winning cities and towns' ranked in the first and second quartiles for projected UK GDP growth (Source:  Oxford Economics)

·      Disposal of five smaller, non-core secondary retail assets, during the period and since the period end,  totalling £13.7 million, reflecting an average net initial yield of 3.9% and a 2.2% premium to valuation at start of period

·      Refurbishment of vacant assets in Bristol and Cardiff near complete, leading to a portfolio rental value of £34.1 million per annum, reflecting a reversionary yield of 7.6%, compared to the Benchmark at 6.1%

·      35 letting transactions during period and since the period end, including 23 completing post-Brexit

Commenting, Lorraine Baldry, Chairman of the Board, said:

 

"The Company is well positioned as a consequence of raising capital earlier in the cycle and deploying proceeds into assets that offered good fundamentals in higher growth locations.  These acquisitions have increased net income as well as improved the portfolio's defensive characteristics.  Equity issuance also reduced leverage, resulting in a robust balance sheet with no near term refinance risk.

 

"With forecasts now pointing to a period of lower returns from UK commercial real estate, the Company's focus is on increasing earnings further and reducing risk, whilst ensuring it remains in a position to capitalise on any market correction.  For that reason the Board and Manager will continue to consider disciplined and accretive growth where equity can be deployed to enhance income and total returns."

 

Duncan Owen, Global Head of Schroder Real Estate Investment Management Limited, added:

 

"The investment themes underpinning the strategy continue to focus on winning cities and towns with a competitive advantage in terms of higher levels of GDP, employment and population growth; well developed infrastructure; and places where people want to live as well as work.

 

 

 

 

 

"Raising equity earlier in the cycle to acquire higher yielding assets in these stronger locations has contributed positively to performance, created a pipeline of asset management initiatives and resulted in a robust balance sheet. 

"Whilst well positioned and vigilant to potential challenges, it is important that the Company is capable of capitalising on opportunities and supporting further growth through the efficient deployment of equity into specific situations to accelerate value enhancing active management or new investment."

 

-Ends-

 

For further information:

 

Schroder Real Estate Investment Management

Duncan Owen / Nick Montgomery

020 7658 6000

Northern Trust

Sam Walden

01481 745529

FTI Consulting

Dido Laurimore / Ellie Sweeney / Richard Gotla / Polly Warrack

020 3727 1000 / schroderrealestate@fticonsulting.com

 

A presentation for analysts and investors will be held at 9.00 am today at the offices of Schroders plc, 31 Gresham Street, London EC2V 7QA. If you would like to attend, please contact Jenni Nkomo at FTI on +44 (0)20 3727 1015 or jenni.nkomo@fticonsulting.com   

 

Alternatively, the dial-in details are as follows:                           +44 (0)203 043 2002

 

Participants,  Local - London, United Kingdom:                         3052599

 


 

 

 

 

 

 



 

Schroder Real Estate Investment Trust Limited

 

 

Interim Report and Consolidated Financial Statements

 

 as at 30 September 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contents

 

 

 

 

 

 

 

 

 

 

 

Company Summary

2

Performance Summary

3

Chairman's Statement

5

Investment Manager's Report

7

Responsibility Statement

12

Independent Auditor's Review Report

13

Condensed Consolidated Statement of Comprehensive Income

14

Condensed Consolidated Statement of  Financial Position

15

Condensed Consolidated Statement of Changes in Equity

16

Condensed Consolidated Statement of Cash Flows

17

Notes to the Interim Report

18

Corporate Information

26



 

 

 

 

 

 

 

 

 



                                     

Schroder Real Estate Investment Trust Limited aims to provide shareholders with an attractive level of income together with the potential for income and capital growth through investing in UK commercial real estate.

 

Company Summary

 

Schroder Real Estate Investment Trust Limited (the 'Company' and together with its subsidiaries the 'Group') is a real estate investment company with a premium listing on the Official List of the UK Listing Authority and whose shares are traded on the Main Market of the London Stock Exchange (ticker: SREI). 

 

On 1 May 2015 the Company converted to a real estate investment trust ('REIT') in order to benefit from the various tax advantages offered by the UK REIT regime as well as the potential for improved liquidity as a result of being able to access a wider shareholder base.  The Company continues to be declared as an authorised closed-ended investment scheme by the  Guernsey Financial Services Commission under section 8 of the Protection of Investors (Bailiwick of Guernsey) Law, 1987, as amended and the Authorised Closed-ended Collective Investment Schemes Rules 2008.  

 

Objective

 

The Company aims to provide shareholders with an attractive level of income and the potential for income and capital growth as a result of its investments in, and active management of, a diversified portfolio of UK commercial real estate.  The current annualised level of dividend is 2.48 pence per share ('pps') and it is intended that successful execution of the investment strategy will enable a progressive dividend policy to be adopted over time. 

 

The portfolio is principally invested in the three main UK commercial real estate sectors of office, industrial and retail, and may also invest in other sectors including, but not limited to, residential, leisure, healthcare and student accommodation.  Over the real estate market cycle the portfolio aims to generate an above average income return with a diverse spread of lease expiries.

 

Relatively low level gearing is used to enhance income and total returns for shareholders with the level dependent on the property cycle and the outlook for future returns.  The current target gearing level reflects a net loan-to-value ('LTV') ratio of between 25% and 35%.

 

Investment strategy

 


The current investment strategy is to grow income and enhance shareholder returns through selective acquisitions, pro-active asset management and selling smaller, lower yielding properties on completion of asset business plans. The issuance of new shares will also be considered if it is consistent with the strategy.

 

Our objective is to own a portfolio of larger properties in cities and towns with diversified local economies, sustainable occupational demand and favourable supply and demand characteristics.  These properties should offer good long-term fundamentals in terms of location and specification and be let at affordable rents with the potential for income and capital growth from good stock selection and asset management.

 



Performance Summary

 

Financial summary


30 September 2016

30 September 2015

31 March 2016


 

NAV1

£316.8m

£315.8m

£322.6m


 

NAV per Ordinary Share1 (pence)

61.1

60.9

62.2


 

EPRA NAV

£316.8m

£315.8m

£322.6m


 

 

 





 


 Six months to 

Six months to

         Year to


 


30 September 2016

30 September 2015

31 March 2016


 

NAV total return

0.2%

7.8%

12.3%


Profit for the period

£0.6m

£23.0m

£36.3m


 

EPRA earnings

£6.8m

£6.2m

  £13.1m


 

1 Net Asset Value is calculated using International Financial Reporting Standards.

 

 

 

Share price and index


30 September

2016

30 September 2015

31 March 2016


Share price (pence) 

57.25

58.0

60.8


Share price discount to NAV

(6.3%)

(4.8%)

(2.3%)


FTSE All Share Index

3,755.34

3,335.9

3,408.90


FTSE EPRA/NAREIT UK Real Estate Index

1,719.32

1,983.2

1,788.52


 

 

 

Earnings and dividends


 Six months to 

Six months to

         Year to



30 September 2016

30 September 2015

31 March 2016


Earnings per share (pence)

0.1

4.4

7.0


EPRA earnings per share (pence)

1.3

1.2

2.5


Dividends paid per share (pence)

1.24

1.24

2.48


Annualised dividend yield on 30 September / 31 March share price

4.3%

4.3%

4.1%




Performance Summary (continued)

 

Bank borrowings


30 September 2016

30 September 2015

31 March 2016


On-balance sheet borrowings (£000's) 2

150,085

150,085

150,085


Loan to value ratio, net of all cash 3

30.0%

30.0%

30.0%


2 On balance sheet borrowings reflects the loan facility with Canada Life and RBS, without deduction of finance costs

3 Cash excludes rent deposits and floats held with managing agents

 

 

 

Ongoing charges4


Six months to

Six months to

         Year to



30 September 2016

30 September 2015

31 March 2016


Ongoing charges (including fund only expenses5)

0.66%

0.59%

1.20%


Ongoing charges (including fund and property expenses)

1.26%

1.19%

2.60%


4Ongoing charges calculated in accordance with AIC recommended methodology issued in May 2012, as a percentage of average NAV during the year.  The ongoing charges exclude all exceptional costs incurred during the period.

5 Fund only expenses excludes all property operating expenses, valuers' and professional fees in relation to properties.


Chairman's Statement

 

Overview

A central event that took place during the interim financial period was the United Kingdom's decision to leave the European Union.  This has created market uncertainty which may only be fully clarified once the UK's new relationship with the EU is confirmed.  The initial financial market shock has been mitigated by swift monetary policy measures including an interest rate reduction and quantitative easing.  The weakened sterling is in contradiction with initial economic indicators suggesting that the economy has continued to grow modestly. 

Following the vote to leave the EU a number of daily dealt, open ended, real estate funds had to suspend redemptions.  This led to fund suspensions, some discounted asset sales and the imposition of fair value adjustments due to limited transactional evidence.  However, whilst the investment market remains relatively quiet, activity has increased over recent months, enabling the Company's independent valuer to remove an industry-wide uncertainty clause from the portfolio valuation at the period end.

Strategy

The continued focus over the period has been to grow income in support of the longer term objective to increase the level of dividend.  In pursuit of this objective the Manager has completed key asset management initiatives including refurbishments and re-lettings.  This activity has resulted in £5.5 million of capital expenditure, which includes £0.4 million for the joint venture properties, being invested in the portfolio over the period, with a further £9.3 million of committed expenditure to be invested over the next twelve months.

This activity has the potential to generate additional income in the region of 6% of the current portfolio rent, of which approximately 2% is subject to pre-lets.  The Manager is progressing further asset management initiatives that may require up to an additional £10 million of capital expenditure, which is expected to be funded by selling lower yielding assets. 

During the period the Company announced it was exploring a possible secondary listing of its shares on the Main Board of the Johannesburg Stock Exchange ('JSE'). At present, the Company has its primary listing on the Main Market of the London Stock Exchange.  The secondary listing was considered due to the potential demand from South African based investors which may improve the depth and spread of the shareholder base, and thereby improve liquidity and the capacity to raise capital in order to capitalise on market conditions.  For a combination of factors this has not yet progressed but will remain under consideration.  

Debt

As at 30 September 2016, the Company had a loan to value ratio, net of cash, of 30%, within the long term target range of 25% to 35%.  The Company's two loan facilities total £150.1 million with an average duration of 9.5 years and an average interest cost of 4.4%, hedged against any movement in interest rates.

Board Composition

The Board composition will be reviewed over the coming months.  The aim is to identify successors for two Board members who will be retiring, having served since the Company's inception in 2004.  The Board will make further announcements as appropriate.


Chairman's Statement (continued)

Outlook

The Company is well positioned as a consequence of raising capital earlier in the cycle and deploying proceeds into assets that offered good fundamentals in higher growth locations.  These acquisitions have increased net income as well as improved the portfolio's defensive characteristics.  Equity issuance also reduced leverage, resulting in a robust balance sheet with no near term refinance risk.

Following six years of strong returns from UK commercial real estate, a cyclical slowdown combined with the vote to leave the EU is forecast to lead to a period of lower returns.  However, whilst protracted Brexit negotiations and broader political uncertainty could be a drag on the economy and reduce business investment, the negative impact on the real estate market should be reduced by sustained low interest rates, relatively low levels of new development and lower leverage. 

Whilst the focus now is on increasing earnings and reducing risk, it is important that the Company remains in a position to capitalise on any market correction.  For that reason the Board and Manager will continue to consider disciplined and accretive growth where equity can be deployed to enhance income and total returns.

 

 

 

 

 

 

Lorraine Baldry

Chairman

Schroder Real Estate Investment Trust Limited

 

15 November 2016

 


 



Investment Manager's Report

 

 

The Company's Net Asset Value ('NAV') as at 30 September 2016 was £316.8 million or 61.1 pence per share ('pps') compared with £322.6 million or 62.2 pps as at 31 March 2016.  This reflected a decrease of 1.1 pps or -1.8%, with the underlying movement in NAV set out in the table below:


Pence per share ('pps')

NAV as at 31 March 2016

62.2

Unrealised change in valuation of direct investment property portfolio

0.2

Unrealised loss on joint ventures

(0.3)

Capital expenditure

(1.0)

Acquisition of units in City Tower Unit Trust JV to fund capital expenditure

(0.1)

Post tax net revenue

1.3

Dividends paid

(1.2)

NAV as at 30 September 2016

61.1

 

The underlying portfolio value, including the joint venture properties in Manchester and Bloomsbury, was broadly unchanged over the period.  After adjusting for £5.5 million of capital expenditure, which includes £0.4 million for the joint venture properties, the like for like portfolio movement contributed -1.2 pps to the NAV.  Post tax net revenue over the period was 1.3 pps which, based on the dividends paid of 1.2 pps, reflected dividend cover of 106%.  This resulted in a NAV total return for the period of 0.2%. 

Market overview 

The MSCI (formerly IPD) Benchmark produced a total return for commercial real estate of -1.1% over the six months to 30 September 2016, which compared with the Company's underlying portfolio return of +1.8%. This relative outperformance of 3.0% placed the portfolio on the 9th percentile of the peer group Benchmark. 

Whilst a slow down in the rate of capital growth has been anticipated, the impact of the EU referendum decision resulted in a 3.5% decline for average UK real estate over the period.  Rental value growth also slowed, with a 0.6% increase over the quarter to June falling to 0.2% over the quarter to September.

The industrial sector outperformed with a total return of 0.8% compared with offices and retail at -2.7% and -1.6% respectively.  This was due to healthy occupational demand, particularly as a result of online retail, driving rental growth of 1.6%.  The Company's industrial estates in Milton Keynes and Leeds continue to perform strongly and contributed 0.4% to the 3.0% relative outperformance over the period.

In contrast with recent years the office sector underperformed. This was caused by lower levels of rental growth and weakening sentiment following the EU referendum result, resulting in an average capital value decline of -4.0%.  The City of London was the worst performing sub-sector over the period, with values falling -4.8%.  We therefore expect the relative performance of the underlying portfolio to benefit from having no exposure to the City of London, Canary Wharf or European financial institutions as tenants. 

The retail sector was the worst performing due to online competition and high vacancy rates.  This resulted in the weakest rental growth of 0.4% and capital values falling -4.2%.

Strategy

The investment themes underpinning the strategy continue to focus on winning cities and towns with a competitive advantage in terms of:

·      Higher levels of GDP, employment and population growth;

·      Well developed infrastructure; and

·      Places where people want to live as well as work.


 



Investment Manager's Report (continued)

 

Over the period the strategy has focused on generating sustainable net income growth from asset management which has delivered the following benefits:

1.     Dividend cover of 106% over the period.

2.     An income return of 3.0% over the period compared with 2.4% for the MSCI Benchmark.

3.     Rental value growth of 0.9% over the period compared with 0.8% for the MSCI Benchmark.

4.     91.4% of the portfolio in locations ranked in the first and second quartiles for projected GDP growth (source:  Oxford Economics).

5.     The sale of five small secondary retail assets at an average yield of 3.9%.

6.     Cash being redeployed into capital expenditure initiatives that should deliver a higher return.

7.     Average unexpired lease term, assuming all tenants break at the earliest opportunity, will increase to 7.2 years on completion of lettings that have exchanged but not yet completed.

 

Whilst the level of portfolio activity has been encouraging, the ongoing refurbishment of vacant buildings in Bristol and Cardiff resulted in an unchanged void rate of 9% over the period.  These projects have a combined rental value of approximately £1 million per annum and achieving early lettings will be important to deliver continued earnings growth.

Following completion of two retail disposals since the period end, the Company has approximately £20 million of cash, which, after retaining £10 million of cash for operational flexibility, provides funding for ongoing activity.  There is the potential for a further pipeline of capital expenditure totalling approximately £10 million which, excluding the potential for future equity issuance, will need to be funded through further small disposals.

Property portfolio

As at 30 September 2016 the property portfolio comprised 50 properties independently valued at £451.7 million. This includes the share of joint venture properties at City Tower in Manchester and Store Street in Bloomsbury, London, as well as a retail asset where an unconditional sale contract exchanged during the period. Since the period end the aforementioned retail asset and a further retail asset have been sold for £3.0 million reflecting a net initial yield of 2.9%.  Adjusting for these transactions, the portfolio produced a rent of £27 million per annum, reflecting a net initial yield of 5.6% which compares with the MSCI Benchmark average at 5.3%.  The Company's independent valuer estimates that the current rental value of the portfolio is £34.1 million per annum, reflecting a reversionary yield of 7.6% which compares with the Benchmark at 6.1%.  The portfolio also benefits from fixed rental uplifts of £3.6 million per annum by September 2018. 

The data below summarises the portfolio information as at 30 September 2016, adjusted for the post period transactions:


Weighting (%)

Sector weightings by value

SREIT

MSCI Benchmark

Retail

31.6

37.1

Offices

40.2

32.0

Industrial

22.8

21.0

Other

5.4

9.9

 


Weighting (%)

Regional weightings by value

SREIT

MSCI Benchmark

Central London

7.9

15.5

South East excluding Central London

28.2

37.1

Rest of the South

8.3

15.4

Midlands and Wales

27.1

13.9

North and Scotland

28.5

18.1

 


 



Investment Manager's Report (continued)

 

The top ten properties set out below comprise 56.2% of the portfolio value:

Top ten properties

Value (£m)

(%)

1

Manchester, City Tower

41.1

9.2

2

London, Store Street, Bloomsbury

35.3

7.9

3

Bedford, St. John's Retail Park

34.2

7.6

4

Brighton, Victory House

29.8

6.6

5

Leeds, Millshaw Industrial Estate

24.2

5.4

6

Leeds, Headingley, The Arndale Centre

20.8

4.6

7

Milton Keynes, Stacey Bushes Industrial Estate

20.0

4.5

8

Uxbridge, 106 Oxford Road

18.2

4.0

9

Salisbury, Churchill Way West

14.5

3.2

10

Luton, The Galaxy

14.3

3.2


Total as at 30 September 2016

252.4

56.2

 

The table below sets out the top ten tenants that generally comprise large businesses and represent 34.1% of the portfolio:

Top ten tenants

Rent p.a. (£000)

% of portfolio

1

University of Law Limited

1,583

5.9

2

Wickes Building Supplies Limited

1,092

4.0

3

Norwich Union Life and Pensions Limited

1,039

3.8

4

The Buckinghamshire New University

1,018

3.8

5

BUPA Insurance Services Limited

961

3.6

6

Mott MacDonald Limited

790

2.9

7

Recticel SA

731

2.7

8

Secretary of State

684

2.5

9

Matalan Retail Limited

676

2.5

10

Sports Direct.com Retail Limited

657

2.4


Total as at 30 September 2016

9,231

34.1

 

Portfolio performance

 

The performance of the underlying property portfolio compared with the MSCI Benchmark to 30 September 2016 is shown below: 

 


SREIT total return p.a. (%)

MSCI Benchmark total return p.a. (%)

Relative p.a. (%)

Period

Six months

Three years

Since inception*

Six months

Three years

Since inception*

Six months

Three years

Since inception*

Retail

0

5.7

7.8

4.4

2.3

1.3

Office

2.5

8.1

14.2

6.8

2.0

1.3

Industrial

2.3

7.4

15.6

7.0

0.1

0.4

Other

7.0

3.8

10.8

6.1

5.4

-2.2

Total

1.8

7.2

11.6

5.8

2.6

1.4

* Inception was July 2004

 


 



Investment Manager's Report (continued)

 

Transactions

During the period and since the period end five small retail assets have been sold for £13.7 million reflecting an average net initial yield of 3.9% and an average premium to the valuation at the start of the period of 2.2%.  Details of the five disposals are set out below:

 

During the period

Date

Price (£m)

Net initial Yield (%)

 

Value 31/03/2016 (£m)

Premium to valuation (%)

Nottingham, Clumber Street

01/04/2016

2.0

Nil

2.0

-

New Malden, St. George's Court (mixed retail and office)*

 

04/04/2016

4.0

5.6

4.0

-

Bath, Abbeygate Street

10/05/2016

4.7

4.6

4.7

-

Sub-total


10.7

4.1

10.7

-

Since period end

Date

Price (£m)

Net initial Yield (%)

 

Value 31/03/2016 (£m)

Premium to valuation (%)

Bromley, 102 High Street

02/11/2016

1.3

Nil

1.1

18.1

Bournemouth, Commercial Road **

27/10/2016

1.7

5.1

1.6

6.3

Sub-total


3.0

2.9

2.7

11.1

Total


13.7

3.9

13.4

2.2

*included in the March 2016 financial statements as contracts unconditionally exchanged in April 2015.

**included in the September 2016 interim report as contracts unconditionally exchanged in September 2016.

 

Asset management

Bedford, St. John's Retail Park

St. John's Retail Park was acquired in 2015 with a strategy to increase the rental level, secure longer lease lengths and improve tenant mix.  During the period an agreement was exchanged with TK Maxx Homesense to let a 12,100 sq ft unit on a fifteen year lease at £250,000 per annum.  The agreement was conditional on planning permission for a trading mezzanine and external improvements.

The unit was previously let to DSG, trading as PC World, at £225,720 per annum on a lease expiring in September 2020, who paid £400,000 post year end to vacate early.  DSG also occupied a separate 14,800 sq ft unit at the retail park, paying £265,500 per annum until September 2020.  As part of the transaction DSG have consolidated the PC World brand into this unit and have extended their lease to a ten year term at £280,000 per annum with no rent free incentive. There is a tenant only break option at year five subject to a penalty of £250,000.

All agreements were conditional on planning which was received in September and the works to the TK Maxx Homesense unit are ongoing, funded by the £400,000 payment from DSG.  This asset management activity enhances the tenant mix, increases the potential to attract additional high quality retailers to the park and consolidates a higher rental tone which will be used as part of ongoing rent review negotiations.  This and other recent activity at Bedford results in an income yield on the gross acquisition cost of 7%.

Sheffield, No 1 Riverside Exchange

Riverside Exchange is a 39,188 sq ft office building in Sheffield city centre let to lawyers Irwin Mitchell LLP at a rent of £555,000 per annum.  As at 31 March 2016 the property was valued at £3.3 million, with the high net initial yield of 16% reflecting the lease expiring in September 2016.  




Investment Manager's Report (continued)

In June, following extensive negotiations, Irwin Mitchell entered into a new seven year lease at the prevailing rent of £555,000 per annum. In return for this lease extension the tenant received 20 months rent free.  As a result of this activity the valuation increased to £5.8 million as at 30 September 2016, the highest portfolio movement over the period.

Finance

The Company has an overall net loan to value of 30%, within the long term strategic range of 25% to 35%.  Details of the two loans and compliance with principal covenants are set out below: 

Lender

Loan (£m)

Maturity

Interest rate (%)

Loan to Value ('LTV') ratio* (%)

LTV ratio covenant (%)*

Interest cover ratio (%)**

ICR ratio covenant (%)**

Forward looking ICR ratio (%)***

Forward looking ICR ratio covenant (%)***

Canada Life

103.7

15/04/2028

4.77$

38.8

65

282

185

289

185

25.9

15/04/2023

RBS

20.5

17/07/2019

2.01α

53.0

65

241

185

490

250

*           Loan balance divided by property value as at 30 September 2016.

**           For the quarter preceding the Interest Payment Date ('IPD'), ((rental income received - void rates, void service charge and void insurance) / interest paid).

***         For the quarter following the IPD, ((rental income received - void rates, void service charge and void insurance) / interest paid).

$              Fixed total interest rate for the loan term

α                              Total interest rate as at 30 September 2016 comprising 3 months LIBOR of 0.41% and the margin of 1.6% at an LTV below 60% and a margin of 1.85% above 60% LTV.

 

The Canada Life facility allows voluntary prepayments and fixed rate break costs are payable on any prepayment.  No break costs are payable on maturity of the smaller loan in 2023.  In addition to the secured property, the joint venture properties City Tower in Manchester and Store Street in London are uncharged with a combined value of £76.9 million.  

Outlook

Raising equity earlier in the cycle to acquire higher yielding assets in stronger regional centres has contributed positively to performance and resulted in a robust balance sheet.  The Company is well positioned and vigilant to potential challenges.

In order to achieve the longer term objective of increasing the dividend, it is important that asset management initiatives such as the Premier Inn redevelopment in Leeds and lettings at Bristol and Cardiff are efficiently concluded.  Further asset sales will be required to fund the next phase of income enhancing asset management initiatives. 

 

 

 

Duncan Owen

Schroder Real Estate Investment Management Limited

 

15 November 2016


 



Responsibility Statement of the Directors' in respect of the Interim Report

 

We confirm that to the best of our knowledge:

 

• the condensed set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting; and

 

• the interim management report (comprising the Chairman's and the Investment Managers report) includes a fair review of the information required by:

 

(a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year; and

 

(b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report that could do so.

 

We are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website, and for the preparation and dissemination of financial statements.  Legislation in Guernsey governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

By order of the Board

 

 

 

Lorraine Baldry

Chairman

 

 

15 November 2016

 

 

 

 

 

 


 



Independent review report to Schroder Real Estate Investment Trust Limited

 

Introduction

We have been engaged by Schroder Real Estate Investment Trust Limited (the "Company") to review the condensed set of financial statements in the Interim Report for the six months ended 30 September 2016 which comprises Condensed Consolidated Statement of Comprehensive Income, Condensed Consolidated Statement of Financial Position, Condensed Consolidated Statement of Changes in Equity, Condensed Consolidated Statement of Cash Flows and the related notes. We have read the other information contained in the Interim Report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

This report is made solely to the Company in accordance with the terms of our engagement to assist the Company in meeting the requirements of the Disclosure and Transparency Rules ("the DTR") of the UK's Financial Conduct Authority ("the UK FCA"). Our review has been undertaken so that we might state to the Company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company for our review work, for this report, or for the conclusions we have reached.

 

Directors' responsibilities

The Interim Report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the Interim Report in accordance with the DTR of the UK FCA.

 

As disclosed in note 1, the annual financial statements of the Company are prepared in accordance with International Financial Reporting Standards. The condensed set of financial statements included in this Interim Report has been prepared in accordance with IAS 34 Interim Financial Reporting.

 

Our responsibility

Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the Interim Report based on our review.

 

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the Interim Report for the six months ended 30 September 2016 is not prepared, in all material respects, in accordance with IAS 34 and the DTR of the UK FCA.

 

 

 

 

Deborah J Smith

For and on behalf of

 

KPMG Channel Islands Limited
Chartered Accountants
15 November 2016



Condensed Consolidated Statement of Comprehensive Income

 

 



Six months to

Six months

to

Year

to



30/09/2016

30/09/2015

31/03/2016


Notes

£000

£000

£000



(unaudited)

(unaudited)

(audited) 

Rental income


12,148

11,817

24,740

Other income


473

284

383

Property operating expenses


(1,286)

(1,330)

(2,952)

Net rental and related income, excluding joint ventures


11,335

10,771

22,171






Share of net rental income in joint ventures

Net rental and related income, including joint ventures


1,673

13,008

1,581

12,352

3,257

25,428






(Loss)/profit on disposal of investment property

   6

(143)

419

1,295






Net valuation (loss)/gain on investment property

   6

(4,466)

11,795

17,375






Expenses           





Investment management fee

   2

(1,740)

(1,540)

(3,227)

Valuers' and other professional fees


(663)

(537)

(1,247)

Administrators fee

   2

(60)

(60)

(120)

Auditor's remuneration


(69)

(57)

(119)

Directors' fees


(105)

(108)

(197)

Other expenses

   3

(135)

(489)

(594)

Total expenses


(2,772)

(2,791)

(5,504)






Net operating profit before net finance costs


3,954

20,194

35,337






Finance costs payable


(3,434)

(3,487)

(7,045)

Net finance costs


(3,434)

  (3,487)

(7,045)

Share of net rental income in joint ventures

   7

1,673

1,581

3,257

Share of net valuation (loss)/gain in joint ventures

7

(1,557)

4,797

4,777

Profit before tax


636

23,085

36,326

Taxation


-

(74)

(74)

Total comprehensive income for the period/year attributable to the equity holders of the parent


636

23,011

36,252

Basic and diluted earnings per share

4

0.1p

4.4p

7.0p

 

 

All items in the above statement are derived from continuing operations. The accompanying notes 1 to 14 form an integral part of the Interim Report.


 

 



 

Condensed Consolidated Statement of Financial Position

 



30/09/2016

30/09/2015

31/03/2016


Notes

£000

£000

£000



(unaudited)

(unaudited)

(audited)

Investment property

6

362,347

363,665

371,224

Investment in joint ventures

7

76,946

77,589

77,959

Non-current assets


439,293

441,254

449,183






Trade and other receivables           


17,564

18,867

17,700

Cash and cash equivalents

8

14,540

12,330

12,763

Investment property held for sale

6

1,228

-

-

Current assets


33,332

31,197

30,463

Total assets


472,625

472,451

479,646






Issued capital and reserves


343,264

342,245

349,058

Treasury shares


(26,452)

(26,452)

(26,452)

Equity


316,812

315,793

322,606






Interest-bearing loans and borrowings

9

148,113

147,918

147,994

Non-current liabilities


148,113

147,918

147,994






Trade and other payables


7,682

8,528

9,013

Taxation payable


18

212

33

Current liabilities


7,700

8,740

9,046






Total liabilities


155,813

156,658

157,040






Total equity and liabilities


472,625

472,451

479,646






Net Asset Value per ordinary share

10

61.1p

60.9p

62.2p

 

The financial statements on pages 14-25 were approved at a meeting of the Board of Directors held on 15 November 2016 and signed on its behalf by:

 

 

 

Lorraine Baldry

Chairman                                                              

 

 

The accompanying notes 1 to 14 form an integral part of the Interim Report.


 



Condensed Consolidated Statement of Changes in Equity

 

For the period from 1 April 2015 to 30 September 2015 (unaudited)

 

 

Notes

Share premium

 

Treasure share reserve

Revenue reserve

Total

 



£000

£000

£000

£000

 

Balance as at 31 March 2015


219,090

(26,452)

106,576

299,214

 

Total comprehensive income for the period


-

-

23,011

23,011

 

Dividends paid

5

-

-

(6,432)

(6,432)

 

Balance as at 30 September 2015


219,090

(26,452)

123,155

315,793

 

 

 

 

 

For the year ended 31 March 2016 (audited) and for the period from 1 April 2016 to 30 September 2016 (unaudited)

 


Notes

 

Share premium

Treasure share reserve

 

Revenue reserve

Total

 



£000

£000

£000

£000

 

Balance as at 31 March 2015


219,090

(26,452)

106,576

299,214

 

Total comprehensive income for the year


-

-

36,252

36,252

 

Dividends paid

5

-

-

(12,860)

(12,860)

 

Balance as at 31 March 2016


219,090

(26,452)

129,968

322,606

 







 

Total comprehensive income for the period


-

-

636

636

 

Dividends paid

5

-

-

(6,430)

(6,430)

 

Balance as at 30 September 2016


219,090

(26,452)

124,174

316,812

 








 

 

The accompanying notes 1 to 14 form an integral part of the Interim Report.


 



Condensed Consolidated Statement of Cash Flows

 



Six months

to

Six months

to

Year

to



30/09/2016

30/09/2015

31/03/2016



£000

£000

£000



(unaudited)

(unaudited)

(audited) 

Operating activities





 

Profit for the period/year


 

636

 

23,011

 

36,252

Adjustments for:





Loss/ (profit) on disposal of investment property


143

(419)

(1,295)

Net valuation loss/(gain) on investment property


4,466

(11,795)

(17,375)

Share of  profit of joint ventures


(116)

(6,378)

(8,034)

Net finance cost


3,434

3,487

7,045

Taxation


-

74

74

Operating cash generated before changes in working

capital

8,563

7,980

16,667



 






(Increase)/decrease in trade and other receivables


(2,202)

1,320

2,487

(Decrease)/increase in trade and other payables


(1,432)

1,262

1,747

Cash generated from operations


4,929

10,562

20,901






Finance costs paid


(3,434)

(3,389)

(6,826)

Tax

-

(74)

(253)

Net cash from operating activities


1,495

7,099

13,822

Investing Activities










Proceeds from sale of investment property


10,680

-

2,200

Acquisition of investment property


-

(55,630)

(55,613)

Additions to investment property


(5,097)

(1,137)

(4,457)

Investment in joint ventures


(544)

-

(390)

Net income distributed from joint ventures


1,673

1,581

3,257

Net cash from investing activities


6,712

(55,186)

(55,003)

Financing Activities










New loan drawdown


-

20,500

20,500

Loan arrangement fees


-

(242)

(287)

Dividends paid


(6,430)

(6,432)

(12,860)

Net cash from financing activities


(6,430)

13,826

7,353

Net increase/(decrease) in cash and cash  equivalents for

1,777

(34,261)

(33,828)

for the period/year





Opening cash and cash equivalents


12,763

46,591

46,591

Closing cash and cash equivalents


14,540

12,330

12,763






 

 

The accompanying notes 1 to 14 form an integral part of the Interim Report.


 



Notes to the Interim Report

 

1. Significant accounting policies

 

Schroder Real Estate Investment Trust Limited ("the Company") is a closed-ended investment company incorporated in Guernsey. The condensed interim financial statements of the Company for the period ended 30 September 2016 comprise the Company, its subsidiaries and its interests in joint ventures (together referred to as the "Group").

 

Statement of compliance  

The condensed interim financial statements have been prepared in accordance with the Disclosure and Transparency Rules of the United Kingdom Financial Conduct Authority and IAS 34 Interim Financial Reporting. They do not include all of the information required for the full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group as at and for the year ended 31 March 2016. The condensed interim financial statements have been prepared on the basis of the accounting policies set out in the Group's annual financial statements for the year ended 31 March 2016. The financial statements for the year ended 31 March 2016 have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board. The Group's annual financial statements refer to new Standards and Interpretations none of which had a material impact on the financial statements.

 

Going concern

The Directors have examined significant areas of possible financial risk including cash and cash requirements and the debt covenants, in particular the loan to value covenants and interest cover ratios on the loans with Canada Life and Royal Bank of Scotland. 80% of the Canada Life loan matures on 15 April 2028 and 20% matures on 15 April 2023. The Royal Bank of Scotland loan matures on 17 July 2019. The Directors have not identified any material uncertainties which would cast significant doubt on the Group's ability to continue as a going concern for a period of not less than twelve months from the date of the approval of the financial statements. The Directors have satisfied themselves that the Group has adequate resources to continue in operational existence for the foreseeable future.

 

After due consideration, the Board believes it is appropriate to adopt the going concern basis in preparing the condensed interim financial statements.

 

Use of estimates and judgments      

The preparation of financial statements requires management to make judgements, estimates and assumptions that affect the application of policies and the reported amounts of assets and liabilities, income and expenses. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.  There have been no changes in the judgements and estimates used by management as disclosed in the last annual report and financial statements for the year ended 31 March 2016.

 

Segmental reporting                                         

The Directors are of the opinion that the Group is engaged in a single segment of business, being property investment and in one geographical area, the United Kingdom.          There is no one tenant that represents more than 10% of group revenues. The chief operating decision maker is considered to be the Board of Directors who are provided with consolidated IFRS information on a quarterly basis.     


 



Notes to the Interim Report (Continued)

 

2. Material agreements

 

Schroder Real Estate Investment Management Limited is the Investment Manager to the Company.                

 

The Investment Manager is entitled to a fee together with reasonable expenses incurred in the performance of its duties. The fee is payable monthly in arrears and shall be an amount equal to one twelfth of the aggregate of 1.1% of the NAV of the Company. The Investment Management Agreement can be terminated by either party on not less than twelve months written notice or on immediate notice in the event of certain breaches of its terms or the insolvency of either party.  The total charge to profit during the period was £1,740,000 (year to 31 March 2016: £3,227,000) (6 months to 30 September 2015: £1,540,000).  At the period end £293,000 (31 March 2016: £619,000) (30 September 2015: £712,000) was outstanding. 

 

The Board appointed Northern Trust International Fund Administration Services (Guernsey) Limited as the Administrator to the Company with effect from 25 July 2007. The Administrator is entitled to an annual fee equal to £120,000 of which £30,000 (31 March 2016: £30,000) (30 September 2015: £30,000) was outstanding at the period end.

 

3. Other expenses

 



Six months to

30/09/2016

Six months to

30/09/2015

Year to

31/03/2016


£000

£000

£000

Directors' and officers' insurance premium


-

7

13

Regulatory costs


                  11

                  22

22

Professional fees


80

34

99

Other expenses *


                44

                426

460



135

489

594

* Period to 30 September 2016 include REIT conversion cost of circa £30,000 (Year to March 2016: £413,000)

 

4. Basic and Diluted Earnings per share

 

The basic and diluted earnings per share for the Group is based on the net profit for the period of £636,000 (31 March 2016: £36,252,000), (30 September 2015: £23,011,000) and the weighted average number of ordinary shares in issue during the period of 518,513,409 (31 March 2016: 518,513,409 and 30 September 2015: 518,513,409).

 

EPRA earnings reconciliation

 



Six months to

30/09/2016

Six months to

30/09/2015

Year to

31/03/2016



£000

£000

£000

Profit after tax


636

23,011

36,252

Adjustments to calculate EPRA Earnings exclude:





Loss/(profit) on disposal of investment property


143

(419)

(1,295)

Net valuation loss/(gain) on investment property


4,466

(11,795)

(17,375)

Finance cost: interest rate cap


-

209

    325

Share of valuation loss/(gain) in joint ventures


1,557

(4,797)

(4,777)

EPRA earnings


6,802

6,209

13,130

 

Weighted average number of ordinary shares


       518,513,409

518,513,409

518,513,409

EPRA earnings per share (pence per share)


        1.3

               1.2

               2.5


 



 

Notes to the Interim Report (continued)

 

4. Basic and Diluted Earnings per share (continued)

 

European Public Real Estate Association ('EPRA') earnings per share reflect the underlying performance of the company calculated in accordance with the EPRA guidelines.

 

5. Dividends paid

 


Number of


01/04/2016 to

In respect of

ordinary

Rate

30/09/2016


shares

(pence)

£000

Quarter 31 March 2016 dividend paid 31 May 2016

518.51 million

0.62

3,215

Quarter 30 June 2016 dividend paid 31 August 2016

518.51 million

0.62

3,215



1.24

6,430

 

 


Number of


01/04/2015 to

In respect of

ordinary

Rate

30/09/2015


shares

(pence)

£000

Quarter 31 March 2015 dividend paid 28 May 2015

518.51 million

0.62

3,215

Quarter 30 June 2015 dividend paid 28 August 2015

 518.51 million

0.62

3,215



1.24

6,430

 


 

Number of


 

01/04/2015 to

In respect of

ordinary

Rate

31/03/2016


shares

(pence)

£000

Quarter 31 March 2015 dividend paid 28 May 2015

518.51 million

0.62

3,215

Quarter 30 June 2015 dividend paid 28 August 2015

518.51 million

0.62

3,215

Quarter 30 September 2015 dividend paid 30 November 2015

518.51 million

0.62

3,215

Quarter 31 December 2015 dividend paid 29 February 2016

518.51 million

0.62

3,215



2.48

12,860

 

A dividend for the quarter ended 30 September 2016 of 0.62p (£3.2 million) was declared on 15 November 2016 and will be paid on 2 December 2016.

 

6. Investment property

 

For the period 1 April 2015 to 30 September 2015 (unaudited)

 


Leasehold

Freehold

Total

£000

£000

£000

Fair value as at 1 April 2015

39,227

259,457

298,684

Additions

28

56,658

56,686

Gross proceeds on disposals

-

(3,919)

(3,919)

Realised gain on disposals

-

419

419

Net valuation gain on investment property

636

11,159

11,795

Fair value as at 30 September 2015

39,891

323,774

363,665


 



Notes to the Interim Report (continued)

6. Investment property (continued)

 

For the year 1 April 2015 to 31 March 2016 (audited)


Leasehold

Freehold

Total

£000

£000

£000

Fair value as at 1 April 2015

39,227

259,457

298,684

Additions

256

59,814

60,070

Gross proceeds on disposals

-

(6,200)

(6,200)

Realised gain on disposals

-

1,295

1,295

Net valuation gain on investment property

2,582

14,793

17,375

Fair value as at 31 March 2016

42,065

329,159

371,224

 

For the period 1 April 2016 to 30 September 2016 (unaudited)


Leasehold

Freehold

Total

£000

£000

£000

Fair value as at 1 April 2016

42,065

329,159

371,224

Additions

1,881

3,216

5,097

Gross proceeds on disposals

-

(8,137)

(8,137)

Realised loss on disposals

-

(143)

(143)

Net valuation loss on investment property

(224)

(4,242)

(4,466)

Fair value as at 30 September 2016

43,722

319,853

363,575

 

The balance above includes:


Leasehold

£000

Freehold

£000

Total  £000

Investment property

43,722

318,625

362,347

Investment property held for sale

-

1,228

1,228

Fair Value as at 30 September 2016

43,722

319,853

363,575





One of the investment properties has been determined to meet the criteria of a held for sale asset at the period end. This property subsequently unconditionally exchanged on 5 October 2016. 

 

Fair value of investment property as determined by the valuer's totals £375,340,000 (31 March 2016: £385,085,000) (30 September 2015: £376,875,000). Of this amount, £1,600,000 is in relation to the unconditional exchange of contracts for the sale of Bournemouth (31 March 2016: £4,000,000 relating to St. George's Court in New Malden) and £10,165,000 (31 March 2016: £9,861,000) (30 September 2015: £9,460,000) in connection with lease incentives is included within trade and other receivables.

 

The fair value of investment property has been determined by Knight Frank LLP, a firm of independent chartered surveyors, who are registered independent appraisers.  The valuation has been undertaken in accordance with the RICS Valuation - Professional Standards January 2014 Global and UK Edition, issued by the Royal Institution of Chartered Surveyors (the "Red Book") including the International Valuation Standards.

 

The properties have been valued on the basis of "Fair Value" in accordance with the RICS Valuation - Professional Standards VPS4(1.5) Fair Value and VPGA1 Valuations for Inclusion in Financial Statements which adopt the definition of Fair Value used by the International Accounting Standards Board.

 

The valuation has been undertaken using appropriate valuation methodology and the valuer's professional judgement. The valuer's opinion of Fair Value was primarily derived using recent comparable market transactions on arm's length terms, where available, and appropriate valuation techniques (The Investment Method).

 

The properties have been valued individually and not as part of a portfolio.

 


All investment properties are categorised as Level 3 fair values as they use significant unobservable inputs. There have not been any transfers between Levels during the period. Investment properties have been classed according to



Notes to the Interim Report (continued)

6. Investment property (continued)

 

their real estate sector. Information on these significant unobservable inputs per class of investment property is disclosed below:

Quantitative information about fair value measurement using unobservable inputs (Level 3) as at 30 September 2016 (unaudited)

 



Industrial (1)

Retail (incl retail warehouse)

Office

Other

Total

 

Fair value (£000)


102,400

141,210

117,430

14,300

375,340

Area ('000 sq ft)


1,711

614

619

145

3,089

Net passing rent

psf per annum

Range

Weighted average

 

£0 - £8.82 £4.00

£0 - £38.50 £14.43

£0 - £25.72 £10.99

£7.59

N/A

£0 - £38.50 £7.65

Gross ERV psf

per annum

Range

Weighted average

 

£3.50 - £10.00 £4.95

£7.40-£38.50 £16.38

£9.50 - £27.50 £15.14

£9.61

N/A

£3.50-£38.50 £9.48

Net initial

yield (1)

Range

Weighted average

 

0% - 7.87% 6.26%

0% - 8.14% 5.88%

0.00%-14.65% 5.43%

7.21%

N/A

0% - 14.65% 5.89%

Equivalent

 yield

Range

Weighted average

 

5.65% - 9.02% 7.38%

4.52%-9.78% 6.23%

5.64%-10.23% 7.12%

8.50%

N/A

4.52%-10.23% 6.90%

Notes:  (1) Yields based on rents receivable after deduction of head rents, but gross of non-recoverables.

 

Quantitative information about fair value measurement using unobservable inputs (Level 3) as at 31 March 2016 (audited)

 



Industrial

Retail (incl retail warehouse)

Office

Leisure

Total

 

Fair value (£000)


103,120

150,750

117,355

13,860

385,085

Area ('000 sq ft)


1,711

626

637

145

3,119

Net passing rent per sq ft per annum

Range

Weighted average

£0 - £8.82

£3.85

£0 - £38.50 £14.65

£0 - £25.72 £11.95

£7.64       N/A

£0-£38.50 £7.85

Gross ERV per sq ft per annum

Range

Weighted average

 

£3.00 - £10.00 £4.94

£7.40-£49.50 £16.66

£9.00 - £27.50 £14.96

£9.64

N/A

£3.00-£49.50 £9.55

Net initial yield (1)

Range

Weighted average

 

0% - 7.51% 5.99%

0% - 8.04% 5.70%

0.00%-15.89% 6.08%

7.49%

N/A

0% - 15.89% 5.96%

Equivalent yield

Range

Weighted average

 

5.65% - 8.57% 7.29%

4.35%-9.79% 6.03%

5.49%-9.68% 6.99%

8.68%

N/A

4.35%-9.68% 6.75%

Notes: (1) Yields based on rents receivable after deduction of head rents, but gross of non-recoverables.


 

Notes to the Interim Report (continued)

6. Investment property (continued)

 

Sensitivity of measurement to variations in the significant unobservable inputs

The significant unobservable inputs used in the fair value measurement categorised within Level 3 of the fair value hierarchy of the Group's property portfolio, together with the impact of significant movements in these inputs on the fair value measurement, are shown below:

 

Unobservable input

Impact on fair value measurement of significant increase in input

Impact on fair value measurement of significant decrease in input

Passing rent

Increase

Decrease

Gross ERV

Increase

Decrease

Net initial yield

Decrease

Increase

Equivalent  yield

Decrease

Increase

 

There are interrelationships between the yields and rental values as they are partially determined by market rate conditions.

 

The sensitivity of the valuation to changes in the most significant inputs per class of investment property are shown below:

 

Estimated movement in fair value of investment properties at 30 September 2016 (unaudited)

 

Industrial

£'000

Retail

£'000

Office

£'000

Other

£'000

Total

£'000

Increase in ERV by 5%

4,615

6,010

3,850

300

14,775

Decrease in ERV by 5%

(4,100)

(5,390)

(4,235)

(300)

(14,025)

Increase in  net initial yield by 0.25%

(3,930)

(5,762)

(5,168)

(479)

(15,273)

Decrease in  net initial yield by 0.25%

4,257

6,273

5,666

514

16,626

 

 

Estimated movement in fair value of investment properties at 31 March 2016 (audited)

 

Industrial

£000

Retail

£000

Office

£000

Other

£000

Total

£000

Increase in ERV by 5%

4,330

6,617

4,126

240

15,313

Decrease in ERV by 5%

(4,265)

(5,880)

(3,830)

(190)

(14,165)

Increase in  net initial yield by 0.25%

(4,134)

(6,336)

(4,636)

(448)

(15,554)

Decrease in  net initial yield by 0.25%

4,494

6,918

5,033

479

16,924

 

 

7. Investment in joint ventures

 

For the period 1 April 2015 to 30 September 2015 (unaudited)



£000

Opening balance as at 1 April 2015


72,792

Share of net valuation gain in period


6,378

Distributions received


(1,581)

Amounts recognised as joint ventures at 30 September 2015


77,589


 



Notes to the Interim Report (continued)

7. Investment in joint ventures (continued)

 

For the year 1 April 2015 to 31 March 2016 (audited)


£000

Opening balance as at 1 April 2015

72,792

Purchase of units in City Tower Unit Trust to fund capital expenditure

390

Share of profit for the period

8,034

Distribution received

(3,257)

Closing balance as at 31 March 2016

77,959

 

 

For the period 1 April 2016 to 30 September 2016 (unaudited)



£000

Opening balance as at 1 April 2016


77,959

Purchase of units in City Tower Unit Trust to fund capital expenditure


544

Share of profit for the period


116

Distributions received


(1,673)

Amounts recognised as joint ventures at 30 September 2016


76,946

 

 

8. Cash and cash equivalents

 

As at 30 September 2016 the group had £14.5 million in cash (31 March 2016:£12.8 million, 30 September 2015:£12.3 million). There is currently no cash held within the Canada Life security pool.

 

9. Interest-bearing loans and borrowings

 

The Group entered into a £129.6 million loan facility with Canada Life on 16 April 2013 that has 20% of the loan maturing on 15 April 2023 and with the balance of 80% maturing on 15 April 2028, with a fixed interest rate of 4.77%.

 

On 17 July 2015 the Company entered into a four year, £20.5 million revolving credit facility with the Royal Bank of Scotland, for the purpose of acquiring, Millshaw Park Industrial Estate. The interest rate is based on the loan to value ratio as below:

 

-       LIBOR + 1.60% if loan to value is less than or equal to 60%

-       LIBOR + 1.85% if loan to value is greater than 60%

 

During the period the loan to value has remained less than 60%. Since this loan has variable interest, an interest rate cap for 100% of the loan was entered into, which comes into effect if GBP 3 month LIBOR reaches 1.5%.

 

As at 30 September 2016 the group has a loan balance of £150.1 million and £2.0 million of unamortised arrangement fees (31 March 2016: £150.1 million and £2.1 million of unamortised arrangement fees, September 2015: £150.1 million and £2.2 million of unamortised arrangement fees).

 

Fair values are based on the present value of future cash flows discounted at a market rate of interest. Issue costs are amortised over the period of the borrowings. As at 30 September 2016 the fair value of the Group's £129.6 million loan with Canada Life was £144.8 million (31 March 2016: £140.2 million).

 

10. NAV per ordinary share

 

The NAV per ordinary share is based on the net assets of £316,820,000 (31 March 2016: £322,606,000, 30 September 2015: £315,793,000) and 518,513,409 ordinary shares in issue at the Statement of Financial Position reporting date (31 March 2016: 518,513,409 and 30 September 2015: 518,513,409).


 



Notes to the Interim Report (continued)

11. Financial risk factors

 

The Directors are of the opinion that there have been no significant changes to the financial risk profile of the Group since the end of the last annual financial reporting period ended 31 March 2016 of which it is aware.

 

The main risks arising from the Group's financial instruments and properties are market price risk (note the impact of the EU referendum decision - page 7), credit risk, liquidity risk and interest rate risk. The Group is only directly exposed to sterling and hence is not exposed to currency risks. The Board regularly reviews and agrees policies for managing each of these risks.

 

12. Related party transactions

 

Material agreements are disclosed in note 2. The Directors' remuneration for the period for services to the Group was £105,000 (30 September 2015: £108,000). Transactions with joint ventures are disclosed in note 7.

 

13. Capital Commitments

 

At 30 September 2016 the Group had capital commitments of £9.3 million.

 

 

14. Post balance sheet events

 

Since the end of the period the Group has completed on the sale of two properties for a combined price of £3 million.  The disposals are summarised as follows:

 

-    High Street, Bromley - completed on 2 November for £1.3 million (included in the September 2016 financial statements as an Investment Property Held for Sale).  

-       102/106 Commercial Road, Bournemouth - completed on 27 October for £1.7 million (included in the September 2016 financial statements as contracts unconditionally exchanged).


 



Corporate information

 

Registered Address

PO Box 255

Trafalgar Court

Les Banques

St. Peter Port

Guernsey GY1 3QL

 

Directors

Lorraine Baldry (Chairman)

Keith Goulborn (Senior Independent Director)

John Frederiksen

Stephen Bligh

Graham Basham

 (All Non-Executive Directors)

 

Investment Manager and Accounting Agent

Schroder Real Estate Investment Management Limited

31, Gresham Street

London

EC2V 7QA

Auditor

KPMG Channel Islands Limited

Glategny Court

Glategny Esplanade

St. Peter Port

Guernsey GY1 1WR

 

Property Valuers

Knight Frank LLP

55 Baker Street

London

W1U 8AN

 

 

Joint Sponsor and Brokers

J.P. Morgan Securities plc

25 Bank Street

Canary Wharf

London E14 5JP

 

Numis Securities Limited

10 Paternoster Square

London EC4M 7LT

 

Secretary and Administrator

Northern Trust International Fund Administration Services (Guernsey) Limited

PO Box 255

Trafalgar Court

Les Banques

St Peter Port

Guernsey GY1 3QL

 

 

 

Tax Advisers

Deloitte

2 New Street Square

London EC4A 3BZ

 

Solicitors to the Company

as to English Law:

Stephenson Harwood LLP

1 Finsbury Circus

London EC2M 7SH

 

as to Guernsey Law:

Mourant Ozannes

1 Le Marchant Street

St. Peter Port

Guernsey GY1 4HP

 

 

Receiving Agent and UK Transfer/Paying Agent

Computershare Investor Services (Guernsey) Limited

Queensway House

Hilgrove Street

St Helier

Jersey

JE1 1ES

 

ISA

The Company's shares are eligible for Individual Savings Accounts (ISAs).

 

FATCA GIIN

5BM7YG.99999.SL.831

 

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR FELLFQFFBFBZ
Investor Meets Company
UK 100