Real Estate Investors
Plc
("REI", the "Company" or the
"Group")
Half Year
Results
For the six months ended 30
June 2024
TARGETED SALES ON TRACK &
REDUCED DEBT
CONTINUED COVERED
DIVIDEND
Real Estate Investors Plc (AIM:
RLE), the UK's only Midlands-focused Real Estate Investment Trust
(REIT) with a portfolio of commercial property across all sectors,
is pleased to report its unaudited half year results for the
six-month period ended 30 June 2024 ("H1 2024").
FINANCIAL - ADVANCING SALES STRATEGY IN A CHALLENGING
MARKET
· Completed disposals of £6.7 million and contracted disposals
of £1.6 million, plus post-period completed disposals of £5.1
million, totalling disposals year-to-date of £13.4 million, at an
aggregate uplift of 3.5% (pre-costs) to 31 December 2023 year end
book value
· Disposal proceeds used to pay down £6.4 million of debt in H1
2024, plus a further £3.6 million paid off since the period end,
reducing total drawn down debt to £44.4 million (H1 2023: £67.9 million)
· Further pipeline of sales in legals to support sales programme
and debt repayment strategy
· Underlying profit before tax* of £1.8 million, due to
strategic disposals (H1 2023: £2.2 million)
· Loss
before tax of £3.2 million (H1 2023: £0.8 million loss) includes
loss on property revaluations (non-cash item) of £4.9 million (H1
2023: £4.1 million loss)
· EPRA**
Net Tangible Assets ("NTA") per share of 52.0p (FY 2023:
54.9p)
· Revenue of £5.6 million (H1 2023: £6.1 million) reducing due
to income lost from disposals
· EPRA**
EPS of 1.04p (H1 2023: 1.26p)
· Q2
2024 fully covered quarterly dividend payment of 0.5p per share (Q2
2023: 0.625p per share) reflecting a
yield of 6.15% based on a mid-market opening price of 32.50p on 20
September 2024
· £52.4
million total declared/paid to shareholders since dividend policy
commenced in 2012
OPERATIONAL - STRONG RENT COLLECTION & IMPROVED
WAULT
· Strong
rent collection for H1 2024 of 99.6% (H1 2023: 99.93%)
· £136.2
million gross portfolio valuation (inc. £6.7 million completed
disposals) (FY 2023: £145.5 million)
· Like-for-like, the portfolio valuation (conducted pre-election
and interest rate reduction) has reduced by 3.51% to £133.8 million
(FY 2023: £138.7 million)
· Completed 14 lease events, with new
lettings generating £760,000 p.a. of new income (H1 2023: £385,000 p.a) and a positive
pipeline of lettings in legals
· Improved WAULT*** of 5.55 years to break/6.61 years to expiry
(FY 2023: 5.24 years /6.01 years), post
period end improved further to 5.63 years to break
and 6.74 years to expiry
· Contracted rental income reduced to £10.3 million p.a. as
at 30 June 2024 (FY 2023: £10.9 million p.a.), post period end reduced further to £9.8
million p.a. due to disposals and lease events
· Occupancy level of 86.42% at 30 June 2024 (FY 2023: 83.03%),
post period end reduced to 83.74% due to disposals and lease
events
BANKING & DEBT RELATED - PRIORITISING DEBT REPAYMENT FROM
SALES PROCEEDS
· Disposal proceeds used to pay down £6.4 million of debt in H1
with £3.6 million repaid since the period end
· Total
drawn debt of £48.0 million (H1 2023: £67.9 million), post period
reduced to £44.4 million
· Board's intention remains to extend the reduced bank
facilities for a further year in Q1 2025, which should be repaid in
2025 from property disposals
· Reducing loan to value (net of cash) of 31.8% (FY 2023: 32.4%)
(in line with target of sub 35%)
· £5.4
million cash at bank - the Company is maximising
returns on cash reserves, with monies on deposit earning an average
of 4% on instant access
· Average cost of debt maintained at 6.5% (FY 2023:
6.5%)
· Hedge
facility has improved by £271,000 for half year to 30 June
2024
PAUL BASSI, CHIEF EXECUTIVE, COMMENTED:
"A satisfactory period of activity,
despite negative market sentiment with activity 40% below the
5-year average. Year-to-date, we have made targeted sales of
£13.4 million at 3.5% above 2023 year end book values and prepared
assets for future sales.
We are likely at or near the bottom
of this cyclical property decline and look forward to a period of
positive activity and the potential for capital and rental growth,
supported by lower interest rates and improving investor and
occupier demand. A normalising market backdrop will
contribute to more rapid sales and debt repayment, allowing us to
execute our strategy and return capital to shareholders, whilst
continuing to pay a covered dividend.
Additionally, management remain open to evaluating any portfolio or
corporate transaction that is in the best interests of
shareholders, in order to maximise
shareholder returns."
FINANCIAL & OPERATIONAL RESULTS
|
30 June
2024
|
30 June
2023
|
Revenue
|
£5.6
million
|
£6.1
million
|
Underlying profit before
tax*
|
£1.8
million
|
£2.2
million
|
Contracted rental income
|
£10.3
million
|
£12.5
million
|
EPRA EPS**
|
1.04p
|
1.26p
|
Pre-tax loss
|
(£3.2
million)
|
(£0.8
million)
|
Dividend per share
|
1.00p
|
1.25p
|
Average cost of debt
|
6.5%
|
3.7%
|
Like-for-like rental
income
|
£10.3
million
|
£10.6
million
|
|
30 June
2024
|
31 December
2023
|
Gross property assets
|
£136.2
million
|
£145.5 million
|
EPRA NTA per share**
|
52.0p
|
54.9p
|
Like-for-like capital value
psf
|
£118.70
psf
|
£123.02
psf
|
Like-for-like valuation
|
£133.8
million
|
£138.7
million
|
Tenants
|
167
|
183
|
WAULT to break***
|
5.5
years
|
5.24
years
|
Total ownership (sq ft)
|
1.12
million sq ft
|
1.24
million sq ft
|
Net assets
|
£90.7
million
|
£95.6
million
|
Loan to value
|
35.8%
|
38.0%
|
Loan to value (net of
cash)
|
31.8%
|
32.4%
|
Definitions
*
Underlying profit before tax excludes profit/loss on revaluation,
sale of properties, interest rate swaps and STIP
provision
** EPRA =
European Public Real Estate Association
*** WAULT =
Weighted Average Unexpired Lease Term
Enquiries:
Real Estate Investors Plc
Paul Bassi/Marcus Daly
|
+44 (0)121 212 3446
|
Cavendish Capital Markets Limited (Nominated
Adviser)
Katy Birkin/Ben Jeynes
|
+44 (0)20 7220 0500
|
Panmure Liberum Limited (Broker)
Jamie Richards/William
King
|
+44 (0)20 3100 2000
|
About Real Estate Investors Plc
Real Estate Investors Plc is a
publicly quoted, internally managed property investment company and
REIT with a portfolio of mixed-use commercial property, managed by
a highly-experienced property team with over 100 years of combined
experience of operating in the Midlands property market across all
sectors. The portfolio has no material reliance on a single
asset or occupier. On 1st January 2015, the Company converted
to a REIT. Real Estate Investment Trusts are listed property
investment companies or groups not liable to corporation tax on
their rental income or capital gains from their qualifying
activities. The Company announced in January 2024 that it
would be undertaking an orderly strategic sale of the Company's
portfolio over three years, disposing of assets individually or
collectively, at or above book value, to optimise returns to
shareholders. The pace of the disposal programme will be
dictated by market conditions, with an initial focus on repaying
the Company's debt. In the meantime, it is the Board's
intention to continue paying a fully covered quarterly dividend.
Further information on the Company can be found at
www.reiplc.com.
CHAIRMAN'S & CHIEF EXECUTIVE'S STATEMENT
Widespread market uncertainty in H1
2024, predominantly due to an early election and the uncertainty
surrounding interest rates, contributed to record low levels of
transactional activity across the UK investment market, noted as
40% below the 5 year average. Despite this, our diverse and
flexible portfolio has continued to attract interest from the
strong private investor and owner-occupier market and this interest
has allowed us to advance our sales programme and reduce debt in
line with our strategy.
By the period end, we had completed
on the sale of £6.7 million of assets and contracted on the sale of
£1.6 million and repaid £6.4 million in debt. Since then, we
have sold an additional £5.1 million in assets and repaid a further
£3.6 million in debt, totalling £13.4 million in sales and £10.0
million in debt repayment year-to-date. These sales represent a
3.5% increase (pre-costs) over the December 2023 year-end book
value and have an associated income loss of £848,000
p.a.
Aside from the disposals that have
exchanged or completed year-to-date, we also have several
additional properties in our legal pipeline, which on an aggregate basis, are at or above our 31 December
2023 year end book values. Whilst a
strong sales pipeline is very encouraging, it is worth noting that
our experience to date of selling to the smaller private investor
and owner occupier markets are that transactions take longer to
complete due to the nature of the investors and the legal
formalities around their funding, though these timelines allow us
to continue to receive rent where appropriate.
Whilst the Board's key objective
remains to execute an orderly sales programme to maximise capital
returns to shareholders, the primary focus of our asset management
team on a day-to-day basis is to actively manage the remaining
portfolio to maintain high-quality assets for disposal whilst
boosting occupancy, revenue, and capital values, and supporting the
ongoing dividend.
The occupier market remains buoyant
and our asset management team completed 14 lease transactions in H1
2024, totalling £760,000 p.a. new income to the portfolio
(with further transactions completed since
the period end), offsetting some income
losses from sales and tenants vacating.
Operationally, the portfolio remains
robust with a rent collection rate of 99.6% for H1 2024. The
portfolio contracted rental income as at 30 June 2024 was £10.3
million p.a. (FY 2023: £10.9 million p.a.), and our active asset
management approach improved portfolio WAULT at the half year to
5.5 years to break and 6.61 years to expiry, with occupancy at
86.42% (FY 2023: 83.03%). Post period end, occupancy has
reduced to 83.74% due to disposals and known lease events, with
contracted rental income also reduced due to these factors to £9.8
million and WAULT now sitting at 5.63 years to break and 6.74 years
to expiry. Pipeline lettings should further boost our
contracted rental income and occupancy and combat some of the
rental loss should our disposal programme gain pace in the coming
months, together with holding cost savings for our void properties
that are in our legal pipeline to sell.
Revenue for the period ended 30 June
2024 was £5.6 million (H1 2023: £6.1 million), reduced due to the
loss of income associated with disposing of assets in late 2023 and
into H1 2024. Underlying profit for the half-year was £1.8
million (H1 2023: £2.2 million) with a pre-tax loss of £3.2
million, primarily driven by a £4.9 million non-cash loss on
property revaluations, undertaken prior to the election and
interest rate reduction in August. In addition a provision of £0.3
million (H1 2023: Nil) has been made in relation to the Shorter
Term Incentive Plan ("STIP") announced in January 2024 although no
payment will be due until completion has been determined in line
with the rules of the STIP.
The 3.5% reduction in our half year
portfolio value on a like for like basis, is in line with
reductions seen across the market and is indicative of the ongoing
pressure around interest rates, a lack of transactional activity
and the negative sentiment that persists towards the office sector
that has led to softening yields across the portfolio. Of the
£4.9 million valuation reduction in the REI portfolio, 63% was
across our office assets.
The business is conservatively
geared with a reducing loan to value (net of cash) of 31.8% (FY
2023: 32.4%). The Company's average cost of debt remained at
6.5% against a net initial yield across the portfolio of
7.23%. It is the Board's intention to repay all Company debt
prior to December 2025 or before, with the focus then shifting to
returning surplus capital to shareholders, all whilst continuing to
pay a covered dividend.
In the meantime, it is business as
usual for REI as we approach the final quarter of 2024 and await to
see the effects of the summer's interest rate reduction and the
impact of the Labour government. We will continue to focus
our efforts on selling assets to the existing buyer pool,
maximising our income and capital values for future disposals and
continuing to pay a fully-covered quarterly dividend to
shareholders.
Management remain open to a
portfolio or corporate transaction that is in the best interests of
shareholders and which could lead to an acceleration of the
Company's disposal strategy.
BUSINESS PERFORMANCE/RESULTS
The loss before tax of £3.2 million
(H1 2023: £0.8 million loss) includes a £4.9 million loss on
property revaluations (non-cash item) representing a 3.5% portfolio
valuation decline (H1 2023: £4.1 million loss), £80,000 loss on
sale of investment property (H1 2023: £737,000 profit), £271,000
surplus on hedge valuation (H1 2023: £388,000 surplus) and a
provision for the STIP of £0.3 million (H1 2023: Nil).
The underlying profit for the period
was £1.8 million (H1 2023: £2.2 million), the reduction in the main
due to the strategic sales and the increase of £0.4 million in
finance costs as a result of rising interest costs and hedge deals
expiring.
Administrative expenses for the
period were £1.3 million (H1 2023: £1.4 million). Identified cost
savings and cost reductions remain on track and totalled £0.4
million for H1 2024, the majority of which was the agreed reduction
in directors' remuneration. However, these savings were offset by a
provision of £0.3 million (H1 2023: Nil) for the Company's STIP
which was approved following a comprehensive review and in line
with the strategic programme although no payment will be due until
completion of the corporate strategy, in
line with the rules of the STIP.
BANKING & FINANCING
Following completed sales of £6.7
million and contracted sales of £1.6 million in H1 2024 and with
management committed to lowering gearing levels through debt
repayment, £6.4 million of debt was repaid utilising proceeds from
asset disposals during the first half of the year. As at 30 June
2024, total drawn debt reduced to £48.0 million (H1 2023: £67.9
million), with £5.4 million cash at bank earning an average of
4%.
Since the period end and at the time
of writing, an additional £5.1 million of sales have completed and
subsequent receipts were used to pay down an additional £3.6
million of debt, reducing total drawn debt to £44.4
million.
|
2021
|
2022
|
2023
|
2024 to
date
|
Total
|
Sales
|
£17.6m
|
£20.9m
|
£18.0
m
|
£13.4
m
|
£69.9
m
|
Debt Repaid
|
£11.9m
|
£18.0m
|
£17.0
m
|
£10.0
m
|
£56.9
m
|
Total Drawn Debt
|
£89.4m
|
£71.4m
|
£54.4
m
|
£44.4
m
|
£44.4
m
|
It remains the Board's intention to
extend the reduced bank facilities for a further year in Q1 2025,
which should be repaid in 2025 from property disposals.
Due to the current high interest rate environment
and the hedge deals falling away, interest costs increased and the
average cost of debt was 6.5% as at 30 June 2024. The
short-term nature of the facilities is driven by management's
intention to prioritise the repayment of debt from property sales
proceeds.
The Group's loan to value (LTV) net
of cash at the half year was 31.8% (FY 2023: 32.4%) and the hedge
facility improved by £271,000 for the half year to 30 June
2024.
The business continues to be
multi-banked across 3 lenders:
Lender
|
Debt
Facility
(as at 30 June
2024)
|
Debt
Maturity
|
Hedging
(as at 30 June
2024)
|
Debt
Facility
(year-to-date)
|
Lloyds Bank
|
£15.8
million
|
May
2025
|
63%
|
£14.5
million
|
National Westminster Bank
|
£26.3
million
|
June
2025
|
Nil
|
£24.0
million
|
Barclays
|
£5.9
million
|
June
2025
|
Nil
|
£5.9
million
|
DIVIDEND
The Board is pleased to announce a
Q2 2024 fully-covered dividend of 0.5p reflecting a yield of 6.15%
based on a mid-market opening price of 32.50p on 20 September
2024.
Subject to the pace of the ongoing
sales programme, the Board remains committed to paying a
fully-covered dividend. The proposed timetable, for the
dividend, which will be paid as an ordinary dividend, is as
follows:
Ex-dividend date:
|
3 October 2024
|
Record date:
|
4 October 2024
|
Dividend payment date:
|
25 October 2024
|
ASSET MANAGEMENT &
OCCUPANCY
Rent collection for the first
half of 2024 remained strong at 99.6%. Q1 2024 saw a
steady start to the year, with Q2 showing a strong return to lease
activity, especially in the retail sector (neighbourhood and
convenience), which like 2023 has remained resilient. In H1
2024, we effected 14 lease events, made up of nine new lettings and
six lease renewals, with further transactions completed since the
period end. Whilst not as many in number as H1 2023, the
impact was greater, as new lettings generated £760,000 p.a. (H1
2023 was £385,000 p.a. Contracted rental income was
£10.3 million p.a. as at 30 June 2024, due to disposals and tenants
vacating (FY 2023: £10.9 million).
Portfolio occupancy at the period
end improved to 86.42% (FY 2023: 83.03%) and the WAULT also
improved to 5.55 years to break and 6.61 years to
expiry. The void space across the portfolio predominantly
relates to four properties (circa 60% of void space), of which two
of these assets are in legals to sell. This will reduce the void
space considerably and consequently, portfolio void costs will
reduce.
Post period end, occupancy has
reduced to 83.74% due to disposals and known lease events, with
contracted rental income also reduced due to these factors to £9.8
million and WAULT now sitting at 5.63 years to break and 6.74 years
to expiry.
As part of the ongoing sales
strategy, a number of assets are undergoing asset management
initiatives and will be marketed for sale once these are completed,
to maximise disposal value.
Example key lease events
year-to-date include:
· Oldbury - DHU Healthcare CIC took out a new lease of Birch
House, for 10 years at a rent of £625,608 p.a. (above ERV),
occupying all 35,000 sq ft
· Crewe
- British Heart Foundation took 10,765 sq ft on a 10-year lease at
£57,500 p.a., removing a large part of a void unit and associated
costs
· Tunstall - McDonalds Restaurants Limited signed an
Agreement for Lease for 3,189 sq ft at £55,000 p.a. Once the
works completed the lease completed in July 2024, for 20-years with
a break after year 10. Not only was this above the ERV, but
the presence of McDonalds adds significant weight to the
scheme
· Bromsgrove - United Recruitment Group Limited took a unit at
£31,787 p.a. In addition, Ladies Fighting Breast Cancer also
took a unit - at a 50% rental discount as part of REI's ESG
policy
PORTFOLIO MIX TABLE
Sector
|
Income (£)
|
Income (%)
|
Office
|
5,068,890
|
49.44
|
Traditional Retail
|
1,365,681
|
13.32
|
Discount Retail - Poundland/B&M
etc
|
922,500
|
9.00
|
Medical and Pharmaceutical -
Boots/Holland & Barrett etc
|
541,749
|
5.28
|
Restaurant/Bar/Coffee - Costa
Coffee
|
273,286
|
2.67
|
Financial/Licences/Agency - Bank of
Scotland
|
216,500
|
2.11
|
Food Stores - Co-op and
Iceland
|
406,545
|
3.97
|
Other - Hotels (Travelodge and
Vine), Leisure (The Gym Group and Luxury Leisure), Car parking,
AST
|
1,457,307
|
14.21
|
|
10,252,458
|
100.00
|
PORTFOLIO SUMMARY TABLE
|
Value
(£)
|
Area
(sq ft)
|
Contracted
Rent (£)
|
ERV
(£)
|
NIY
(%)
|
EQY
(%)
|
RY
(%)
|
Occupancy
(%)
|
Portfolio
|
133,825,000
|
1,127,383
|
10,252,458
|
12,731,915
|
7.23
|
8.84
|
8.98
|
86.42
|
Land*
|
2,403,262
|
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
Total
|
136,228,262
|
1,127,383
|
10,252,458
|
12,731,915
|
7.23
|
8.84
|
8.98
|
86.42
|
*Our land holdings are excluded from
the yield calculations
ENVIRONMENTAL & SOCIAL
GOVERNANCE ("ESG")
As with previous years, the
reduction of the portfolio's carbon footprint is an ongoing
priority for the business.
REI is continuing to work alongside
Systemslink, (a leading energy management software provider), to
collect, track and report carbon emissions data across REI's
landlord-controlled areas. We are currently still verifying
carbon emissions data for the last 3 years to ensure accuracy and
it is our intention to report latest carbon emissions data in
year-end reporting.
PORTFOLIO ENERGY PERFORMANCE CERTIFICATION
In accordance with government
guidelines, REI also continues to ensure our assets meet the UK
statutory regulations and timeframes for Energy Performance
Certificates ("EPCs").
An overview of the asset EPC ratings
across the portfolio is noted below, showing the progress since 31
December 2023 to date:
|
% of portfolio (by sq
ft)
|
EPC Rating
|
A
|
B
|
C
|
D
|
E
|
F
|
G
|
Total
|
31 Dec
2023
|
2.25
|
36.88
|
22.71
|
35.13
|
3.03
|
0
|
0
|
100
|
20 Sep 2024
|
2.56
|
37.35
|
24.90
|
32.41
|
2.78
|
0
|
0
|
100
|
OUTLOOK
Looking to the remainder of 2024 and
into 2025, with the election now concluded, a 0.25% interest rate
reduction announced in August and the likelihood of further
interest rate reductions, we anticipate more normalised investment
market conditions on the horizon as investors take comfort from
reducing inflationary pressures and borrowing
costs.
This will likely signal the return
of the UK funds, property companies, private equity and overseas
buyers to re-enter the market and will enable us to sell our larger
assets at positive pricing levels, eliminate our debt and return
capital to shareholders.
We are already seeing signs of these
traditional investors returning to the market and expect this trend
to continue into 2025, coupled with a strong occupier market and
rental growth.
OUR STAKEHOLDERS
The Executive & Management team
would like to extend their thanks to all shareholders, advisors,
occupiers and staff for their support and assistance, particularly
since the announcement of our disposal strategy in January
2024.
CHANGE OF NAME OF BROKER
The Company also announces that its
broker has changed its name to Panmure Liberum Limited (formerly
Liberum Capital Limited) following completion of its own corporate
merger on 1 July 2024.
William
Wyatt
Paul Bassi CBE D.UNIV
Chairman
Chief Executive
20 September
2024
20 September 2024
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
|
|
|
|
|
For
the 6 months ended 30 June 2024
|
|
|
|
|
|
|
|
|
|
|
|
Six months
to
|
Six months
to
|
Year ended
|
|
|
30 June
2024
|
30 June
2023
|
31 December
2023
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
Note
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
Revenue
|
|
5,578
|
6,056
|
11,513
|
|
|
|
|
|
Cost of
sales
|
|
(1,132)
|
(1,285)
|
(2,232)
|
|
|
|
|
|
Gross profit
|
|
4,446
|
4,771
|
9,281
|
|
|
|
|
|
Administrative expenses
|
|
(1,299)
|
(1,359)
|
(2,616)
|
(Deficit)/gain on sale of investment
properties
|
|
(80)
|
737
|
(182)
|
Deficit in fair value of investment
properties
|
|
(4,863)
|
(4,073)
|
(13,197)
|
|
|
|
|
|
(Loss)/profit from
operations
|
|
(1,796)
|
76
|
(6,714)
|
|
|
|
|
|
Finance income
|
|
88
|
51
|
177
|
Finance costs
|
|
(1,734)
|
(1,294)
|
(2,371)
|
Gain/(deficit) on financial
liabilities held at fair value
|
|
271
|
388
|
(499)
|
|
|
|
|
|
Loss before taxation
|
|
(3,171)
|
(779)
|
(9,407)
|
|
|
|
|
|
Income tax charge
|
|
-
|
-
|
-
|
|
|
|
|
|
Net
loss after taxation and total comprehensive
income
|
|
(3,171)
|
(779)
|
(9,407)
|
|
|
|
|
|
Basic loss per share
|
6
|
(1.82)p
|
(0.45)p
|
(5.44)p
|
Diluted loss per share
|
6
|
(1.82)p
|
(0.45)p
|
(5.44)p
|
EPRA earnings per share
|
6
|
1.04p
|
1.26p
|
2.59p
|
+
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
|
|
|
|
for
the 6 months ended 30 June 2024
|
|
|
|
|
|
|
|
|
|
|
Share
|
Share
|
Capital
|
Share-based
payment
|
Retained
|
Total
|
|
Capital
|
Premium
|
Redemption
|
Reserve
|
Earnings
|
|
|
|
Account
|
Reserve
|
|
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
At 31 December 2022
|
17,266
|
51,829
|
1,463
|
759
|
37,648
|
108,965
|
|
|
|
|
|
|
|
Share based payment
|
-
|
-
|
-
|
75
|
-
|
75
|
Dividends - final 2022
|
-
|
-
|
-
|
-
|
(755)
|
(755)
|
Dividends - interim 2023
|
-
|
-
|
-
|
-
|
(1,079)
|
(1,079)
|
Transactions with owners
|
-
|
-
|
-
|
75
|
(1,834)
|
(1,759)
|
|
|
|
|
|
|
|
Loss for the period and total
comprehensive income
|
-
|
-
|
-
|
-
|
(779)
|
(779)
|
|
|
|
|
|
|
|
At 30 June 2023
|
17,266
|
51,829
|
1,463
|
834
|
35,035
|
106,427
|
|
|
|
|
|
|
|
Share based payment
|
-
|
-
|
-
|
(75)
|
-
|
(75)
|
Share issue
|
119
|
215
|
-
|
(334)
|
-
|
-
|
Dividends - interim 2023
|
-
|
-
|
-
|
-
|
(2,166)
|
(2,166)
|
Transactions with owners
|
119
|
215
|
-
|
(409)
|
(2,166)
|
(2,241)
|
Loss for the period and total
comprehensive income
|
-
|
-
|
-
|
-
|
(8,628)
|
(8,628)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2023
|
17,385
|
52,044
|
1,463
|
425
|
24,241
|
95,558
|
|
|
|
|
|
|
|
Share based payment
|
-
|
-
|
-
|
300
|
-
|
300
|
Share issue
|
54
|
129
|
-
|
(183)
|
-
|
-
|
Dividends - final 2023
|
-
|
-
|
-
|
-
|
(1,086)
|
(1,086)
|
Dividends - interim 2024
|
-
|
-
|
-
|
-
|
(872)
|
(872)
|
Transactions with owners
|
54
|
129
|
-
|
117
|
(1,958)
|
(1,658)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period and total
comprehensive income
|
-
|
-
|
-
|
-
|
(3,171)
|
(3,171)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2024
|
17,439
|
52,173
|
1,463
|
542
|
19,112
|
90,729
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
|
|
as
at 30 June 2024
|
|
|
|
|
|
30 June
2024
|
30 June
2023
|
31 December
2023
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
Note
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
Assets
|
|
|
|
|
Non-current assets
|
|
|
|
Investment properties
|
5
|
133,825
|
166,800
|
143,105
|
Property, plant and
equipment
|
|
1
|
2
|
2
|
|
|
|
|
|
|
|
133,826
|
166,802
|
143,107
|
|
|
|
|
|
Current assets
|
|
|
|
Inventories
|
|
2,403
|
2,393
|
2,395
|
Trade and other
receivables
|
|
2,608
|
2,882
|
2,550
|
Derivative financial
asset
|
|
-
|
456
|
-
|
Cash and cash equivalents
|
|
5,400
|
8,010
|
7,981
|
|
|
|
|
|
|
|
10,411
|
13,741
|
12,926
|
|
|
|
|
|
Total assets
|
|
144,237
|
180,543
|
156,033
|
|
|
|
|
|
Liabilities
|
|
|
|
Current liabilities
|
|
|
|
|
Bank loans
|
|
(47,970)
|
(52,915)
|
(54,407)
|
Trade and other payables
|
|
(5,378)
|
(6,205)
|
(5,637)
|
|
|
(53,348)
|
(59,120)
|
(60,044)
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Bank loans
|
|
-
|
(14,996)
|
-
|
Derivative financial
liabilities
|
|
(160)
|
-
|
(431)
|
|
|
|
|
|
|
|
(160)
|
(14,996)
|
(431)
|
|
|
|
|
|
Total liabilities
|
|
(53,508)
|
(74,116)
|
(60,475)
|
|
|
|
|
|
Net
assets
|
|
90,729
|
106,427
|
95,558
|
|
|
|
|
|
Equity
|
|
|
|
|
Ordinary share capital
|
|
17,439
|
17,266
|
17,385
|
Share premium account
|
|
52,173
|
51,829
|
52,044
|
Capital redemption
reserve
|
|
1,463
|
1,463
|
1,463
|
Share-based payment
reserve
|
|
542
|
834
|
425
|
Retained earnings
|
|
19,112
|
35,035
|
24,241
|
Total equity
|
|
90,729
|
106,427
|
95,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF CASHFLOWS
|
for
the 6 months ended 30 June 2024
|
|
|
Six months
to
|
Six months
to
|
Year ended
|
|
30 June
2024
|
30
June 2023
|
31 December
2023
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
£'000
|
£'000
|
£'000
|
Cashflows from operating activities
|
|
Loss after taxation
|
(3,171)
|
(779)
|
(9,407)
|
|
|
|
|
Adjustments for:
|
|
|
Depreciation
|
1
|
-
|
1
|
Deficit/(gain) on sale of investment
property
|
80
|
(737)
|
182
|
Net valuation loss
|
4,863
|
4,073
|
13,197
|
Share based payment
|
300
|
75
|
-
|
Finance income
|
(88)
|
(51)
|
(177)
|
Finance costs
|
1,734
|
1,294
|
2,371
|
(Gain)/loss on financial liabilities
held at fair value
|
(270)
|
(388)
|
499
|
Increase in inventories
|
(9)
|
(4)
|
(6)
|
(Increase)/decrease in trade and
other receivables
|
(59)
|
231
|
560
|
Decrease in trade and other
payables
|
(159)
|
(164)
|
(624)
|
|
|
|
|
|
3,222
|
3,550
|
6,596
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
Expenditure on investment
properties
|
(2,121)
|
(425)
|
(733)
|
Proceeds from sale of property,
plant and equipment
|
6,459
|
3,318
|
17,279
|
Interest received
|
88
|
51
|
177
|
|
|
|
|
|
4,426
|
2,944
|
16,723
|
|
|
|
|
Cash flow from financing activities
|
|
Interest paid
|
(1,734)
|
(1,294)
|
(2,371)
|
Equity dividends paid
|
(2,058)
|
(1,448)
|
(3,721)
|
Repayment of bank loans
|
(6,437)
|
(3,560)
|
(17,064)
|
|
|
|
|
|
(10,229)
|
(6,302)
|
(23,156)
|
|
|
|
|
Net (decrease)/increase in cash and
cash equivalents
|
(2,581)
|
192
|
163
|
|
|
|
|
Cash and cash equivalents at
beginning of period
|
7,981
|
7,818
|
7,818
|
Cash and cash equivalents at end of
period
|
5,400
|
8,010
|
7,981
|
|
|
|
|
|
|
|
NOTES TO THE INTERIM FINANCIAL INFORMATION
for
the 6 months ended 30 June 2024
1. BASIS OF PREPARATION
Real Estate Investors Plc, a Public
Limited Company, is incorporated and domiciled in the United
Kingdom.
The interim financial report for the
period ended 30 June 2024 (including the comparatives for the year
ended 31 December 2023 and the period ended
30 June 2023) was approved by the board of directors on 20
September 2024.
It should be noted that accounting
estimates and assumptions are used in preparation of the interim
financial information. Although these estimates are based on
management's best knowledge and judgement of current events and
action, actual results may ultimately differ from these estimates.
The areas involving a higher degree of judgement or complexity, or
areas where assumptions and estimates are significant to the
interim financial information are set out in note 3 to the interim
financial information.
The interim financial information
contained within this announcement does not constitute statutory
accounts within the meaning of the Companies Act 2006. The full
accounts for the year ended 31 December 2023 received an
unqualified report from the auditor and did not contain a statement
under Section 498 of the Companies Act 2006.
2.
ACCOUNTING POLICIES
The interim financial information
has been prepared under the historical cost
convention.
The principal accounting policies
and methods of computation adopted to prepare the interim financial
information are consistent with those detailed in the 2023
financial statements approved by the Board on 25 March
2024.
Some accounting pronouncements which
have become effective from 1 January 2024 and have therefore been
adopted do not have a significant impact on the Group's financial
results or position.
3.
CRITICAL ACCOUNTING ESTIMATES AND
JUDGEMENTS
Critical accounting estimates and
assumptions
The Group makes estimates and
assumptions concerning the future. The resulting accounting
estimates will, by definition, seldom equal actual results. The
estimates and assumptions that have a significant risk of causing a
material adjustment to the carrying amounts of assets and
liabilities within the next accounting year are as
follows:
Investment property revaluation
The Group uses the valuations
performed by its independent valuers or the directors as the fair
value of its investment properties. The valuation is based upon
assumptions including future rental income, anticipated maintenance
costs, anticipated purchaser costs and the appropriate discount
rate. The valuer and the directors also make reference to market
evidence of transaction prices for similar properties.
Interest rate swap valuation
The Group carries the interest rate
swap as a liability at fair value through the profit or loss at a
valuation. This valuation has been provided by the Group's
bankers.
Critical judgements in applying the Group's accounting
policies
The Group makes critical judgements
in applying accounting policies. The critical judgement that
has been made is as follows:
REIT Status
The Group elected for REIT status
with effect from 1 January 2015. As a result, providing
certain conditions are met, the Group's profit from property
investment and gains are exempt from UK corporation tax. In
the Directors' opinion the Group has met these
conditions.
4.
SEGMENTAL REPORTING
Primary reporting - business segment
The only material business that the
Group has is that of investment in commercial properties. Revenue
relates entirely to rental income from investment
properties.
5.
INVESTMENT PROPERTIES
The carrying amount of investment
properties for the periods presented in the interim financial
information is reconciled as follows:
|
£'000
|
|
|
Carrying amount at 31 December 2022
|
173,030
|
|
|
Additions
|
425
|
|
|
Disposals
|
(2,582)
|
|
|
Revaluation
|
(4,073)
|
|
|
Carrying amount at 30 June 2023
|
166,800
|
|
|
Additions
|
308
|
|
|
Disposals
|
(14,879)
|
|
|
Revaluation
|
(9,124)
|
|
|
Carrying amount at 31 December 2023
|
143,105
|
|
|
Additions
|
2,121
|
|
|
Disposals
|
(6,538)
|
|
|
Revaluation
|
(4,863)
|
|
|
|
|
Carrying amount at 30 June 2024
|
133,825
|
6.
EARNINGS AND NAV PER SHARE
The calculation of the basic
earnings per share is based on the profit attributable to ordinary
shareholders divided by the weighted average number of shares in
issue during the period. The calculation of the diluted earnings
per share is based on the basic earnings per share adjusted to
allow for all dilutive potential ordinary shares.
The calculation of the basic NAV per
share is based on the balance sheet net asset value divided by the
weighted average number of shares in issue during the period. The
calculation of the diluted NAV per share is based on the basic NAV
per share adjusted to allow for all dilutive potential ordinary
shares.
The European Public Real Estate
Association ("EPRA") earnings and NAV figures have been included to
allow more effective comparisons to be drawn between the Group and
other businesses in the real estate sector.
EPRA EPS per share
|
30 June
2024
|
30 June
2023
|
|
Earnings
|
Average number of
shares
|
Earnings per
share
|
Earnings
|
Average number of
shares
|
Earnings per
share
|
|
£'000
|
|
P
|
£'000
|
|
P
|
|
|
|
|
|
|
|
Basic loss per share
|
(3,171)
|
173,977,342
|
(1.82)
|
(779)
|
172,651,577
|
(0.45)
|
Fair value of investment
properties
|
4,863
|
|
|
4,073
|
|
|
Deficit/(gain) on disposal of
investment properties
|
80
|
|
|
(737)
|
|
|
STIP provision
|
300
|
|
|
-
|
|
|
Change in fair value of
derivatives
|
(271)
|
|
|
(388)
|
|
|
EPRA Earnings
|
1,801
|
173,977,342
|
1.04
|
2,169
|
172,651,577
|
1.26
|
NET
ASSET VALUE PER SHARE
The Group has adopted the new EPRA
NAV measures which came into effect for accounting periods starting
1 January 2020. EPRA issued new best practice recommendations (BPR)
for financial guidelines on its definitions of NAV measures. The
new NAV measures as outlined in the BPR are EPRA net tangible
assets (NTA), EPRA net reinvestment value (NRV) and EPRA net
disposal value (NDV).
The Group considered EPRA Net
Tangible Assets (NTA) to be the most relevant NAV measure for the
Group and we are now reporting this as our primary NAV measure,
replacing our previously reported EPRA NAV and EPRA NNNAV per share
metrics. EPRA NTA excludes the intangible assets and the cumulative
fair value adjustments for debt-related derivatives which are
unlikely to be realised.
|
30 June
2024
|
|
EPRA NTA
|
EPRA NRV
|
EPRA NDV
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Net
assets
|
90,729
|
90,729
|
90,729
|
Fair value of derivatives
|
160
|
160
|
-
|
Real estate transfer tax
|
-
|
7,360
|
-
|
EPRA NAV
|
90,889
|
98,249
|
90,729
|
Number of ordinary shares issued for
diluted and EPRA net assets per share
|
174,738,511
|
174,738,511
|
174,738,511
|
EPRA NAV per share
|
52.0p
|
56.2p
|
51.9p
|
The adjustments made to get to the
EPRA NAV measures above are as follows:
• Real estate transfer tax: Gross
value of property portfolio as provided in the Valuation
Certificate (i.e. the value prior to any deduction of purchasers'
costs).
• Fair value of derivatives: Exclude
fair value financial instruments that are used for hedging purposes
where the company has the intention of keeping the hedge position
until the end of the contractual duration.
|
31 December
2023
|
|
EPRA NTA
|
EPRA NRV
|
EPRA NDV
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Net
assets
|
95,558
|
95,558
|
95,558
|
Fair value of derivatives
|
431
|
431
|
-
|
Real estate transfer tax
|
-
|
8,586
|
-
|
EPRA NAV
|
95,989
|
104,575
|
95,558
|
Number of ordinary shares issued for
diluted and EPRA net assets per share
|
174,702,476
|
174,702,476
|
174,702,476
|
EPRA NAV per share
|
54.9p
|
59.8p
|
54.7p
|
|
|
|
30 June
2024
No of
Shares
|
31 December
2023
No of
Shares
|
|
|
|
Number of ordinary shares issued at end of
period
|
174,381,971
|
173,844,434
|
Dilutive impact of
options
|
356,540
|
858,042
|
|
|
|
Number of ordinary shares issued for
diluted and EPRA net assets per share
|
174,738,511
|
174,702,476
|
Net assets per ordinary
share
|
|
|
Basic
|
52.0p
|
54.9p
|
Diluted
|
56.2p
|
59.8p
|
EPRA NTA
|
51.9p
|
54.7p
|
|
|
|
|
|
|