RNS Number : 3580A
Hunters Property PLC
29 September 2020
 

29 September 2020

 

The information communicated in this announcement contains inside information for
the purposes of Article 7 of EU Regulation 596/2014.

 

Hunters Property PLC

 

("Hunters" or "the Group")

 

Interim Results six months to June 2020

 

Hunters Property Plc ("Hunters" or the "Company" or the "Group" (AIM: HUNT)), the UK's largest franchised sales and lettings agency brand, is pleased to provide its interim results for six months ended 30 June 2020.

 

Operational Headlines:

-       Strong start to year

-       Despite the unprecedented challenges of Covid-19 and reduced turnover, profit improved by 30% against last year

-       Opened five new branches and retain a strong openings pipeline

-       Restructured and reduced our cost base

-       Website users increased by 25% and user engagement by 17% against the same period last year. Social media activity saw 8.9m people reached, an increase of 53% against the previous six month period

-       Customer satisfaction record at 97% (twelve months to December 2019: 96%)

-       Achieved record sales activity in each of June, July and August.  August instructions being 38% ahead of last year and leaving a network pipeline ahead +43%

-       New CRM software has entered testing and is looking at roll out from Q4 and is expected to deliver significant productivity benefits

 

Financial Headlines:

-       Network Income1 £17.1m (2019: £19.2m)

-       EBITDA £1.44m (2019: £1.11m) +30%

-       aPBT £1.11m (2019: £0.77m) +44%

-       aEPS 3.06p (2019: 2.30p) +33%

-       Cash balance £5.6m (31 December 2019: £1.3m); net debt £2.2m (31 December 2019: £3.2m)

 

Full Year Dividend:

-       It is the Board's intention to reinstate dividends with a full year final dividend to be announced with the release of the year-end results.

 

 

Kevin Hollinrake, Chairman, said:

 

"As we announced on 26 May, the year started very well with valuations +17% to February versus the previous year, before the Covid-19 related lockdown reduced sales activity in April alone by 93%.  We have been pleased with the early steps we took and our timely decision to implement a range of cost savings including utilisation of Government support such as the Job Retention Scheme and securing a £3.5 million facility as a precaution.  Our end-user and franchisee customer focus during this period was a key priority and we are delighted with the feedback that we received from them during and after this period. I would like to thank my team and the Network for their incredible hard work and commitment during this time and the executive team for their excellent leadership. 

 

Since the lockdown, we have seen significant levels of activity from those looking to move home and we are in a strong position to weather the uncertainty ahead and are excited with the progress we have made with our new CRM, SKIPA™.  As we have said many times, technology is important and the Covid-19 pandemic has, in our view, brought that need forward by between three and five years. Our approach has been rewarded this period achieving a 97% Customer Service Rating, a new record (12 months to December 2019: 96%).  Our bespoke SKIPA™ software is on track for its testing phase and our investment has proven timely.  SKIPA™ will ensure that our customers and agents benefit from the latest technological user experiences and capabilities and will enhance productivity and efficiencies across our network. It will facilitate a more flexible way of working and automate many normally labour-intensive processes, leaving our agents free to list, sell and let more homes.

 

Sales activity increased in June, July and August, with August instructions being 38% ahead of last year increasing the network pipeline of sales due for exchange and completion +43%.  Enquiries from Independent agents looking to reap the benefits of joining our network have continued and we are pleased to have welcomed five new branches to our fold this year despite the year's disruptions.

 

Having finished the first half with a strong recovery in trading across our network and operating margins exceeding 2019, we have commenced the second half very positively, with activity levels returning to (and in some areas exceeding) pre-Covid levels and a lower and more resilient cost base.  As a result, we are looking forward to the full year results with confidence.  However, the Board does not feel it is right to pay an interim dividend at this time given the retention of our unused CBILS facility.  On the basis of our current outlook, it is the Board's intention to look to repay the CBILS loan, reinstate its progressive dividend policy and to pay a full year final dividend to accompany the announcement of the year-end results.

 

I look forward to updating you further in due course."

 

For further information please contact:

 

 

Hunters Property PLC

Glynis Frew, Chief Executive

Ed Jones, Chief Financial Officer

 

Tel: 01904 756 197

SPARK Advisory Partners Limited

Andrew Emmott and Mark Brady (Nominated Adviser)

 

Tel: 0113 370 8975

Dowgate Capital Limited

James Serjeant (Corporate Broking)

 

Tel: 020 3903 7715

 

 

 

Notes:

1 Network Income is the gross sales and lettings revenue of the Franchisee and Owned branch network.

 

 

The Chairman's Statement

 

Overview

 

On behalf of the board I am delighted to report Hunters' half year results for 2020 which covers a hugely disrupted period as a result of Covid-19.  As previously reported, the Group started the year well, but progress came to an abrupt halt by lockdown with April sales down 93% versus April 2019.  However, we took early action that included directors and senior management taking temporary salary reductions ranging from 20-50%, cancelling the 2019 final dividend, securing access to various Government schemes, redundancies and restructuring parts of the group.  This rightsizing included franchising two of the group owned branches, a strategy we adopted last year and are looking to progress further.  I am pleased to report that we improved EBITDA in this half year by 30% to £1.44m (six months to June 2019: £1.11m) despite turnover reducing to £5.4m (six months to June 2019: £6.6m).

 

Network Income for the first six months of this year stood at £17.1m (six months to June 2019: £19.2m).  Sales took the brunt of the impact of the nationally mandated lockdown period, rebalancing our business for this half year to June at 58/42 Sales/Lettings (six months to June 2019: 64/36). Despite the ban on tenant fees introduced last year, Network Income from lettings reached £14.9m for the 12 months to June, a new record which we were delighted with. The improvement in lettings activity has continued since, July beating June, and August activity being 11% higher than August 2019. Our extensive plans for re-opening once lockdown ended on 13 May paid dividends in homes sales where month on month results have beaten all previous records.  The income pipeline across the network stands at £16.6m (August 2019: £11.6m) an increase +43%.

 

The pandemic necessitated immediate change. Our swiftly adopted technology strategy meant branches could remain open to customers, even if remotely. We supplemented this with in-house support webinars named "Audience With..". This facilitated internal communication; information sharing and best practice training. Engagement has been tremendously positive. We have run 60 webinar sessions this year engaging with 4,715 registrants from our partner network and these will continue.  Customers have also engaged online - to the end of June engaged users were up 25% compared to the previous six months and the average online duration was up 17% against the same period last year. Social Media engagement has generated an increase of 53% reaching 8.9m consumers.

Our Accredited Hunters National Qualification and award-winning Training are now fully available online, with 58% of delegates attending online. Individuals and branches have taken advantage of this opportunity. To June we had a further 75 achieving personal accreditation and we retain now 114 fully qualified branches (31 December 2019: 103).  

 

We are pleased that our previous investment in technology was critical for our franchise partners and we are further pleased with the progress of our SKIPA™ CRM project as we enter its testing phase. Our intention is to have this rolled-out to the entire network by the end of Q1 2021. Our belief is that Covid-19 has accelerated the rate of technological usage by three to five years. Our approach to offer an enhanced customer experience whilst reducing labour costs and freeing up staff time to drive more revenue will be, we believe, key areas for the future.  We have invested in technology-based solutions whilst ensuring we never lose sight of the importance of human contact, genuine local area expertise and making sure we put the customer at the heart of everything we do.  To that end we are delighted to announce the achievement of a record 97% Customer Service Rating (twelve months to December 2019: 96%). 

 

The work and support that has been displayed by the staff and the franchise network during what has been a hugely uncertain and difficult time is a credit to this group and the values it stands for.  I offer, on behalf of the Board, our thanks and gratitude to everyone that has been involved.

 

The Group's strategy is to grow a predominantly franchised network and to the end of August, despite the disruption of lockdown, five additional branches have joined the network. As at 31 August the network stood at 209 branches (31 December 2019: 206) of which 198 (31 December 2019: 194) are franchised. We retain a healthy pipeline of prospects and I look forward to announcing further additions to the network later in the year. 

 

Cash / Net debt

We retain cash balances of £5.6m (30 December 2019: £1.4m) as well as £1.1m of unused facilities.  Our use of one-off assistance and restructuring caused by the pandemic has now essentially run its course. We have improved net debt to £2.2m (31 December 2019: £3.2m) driven by operating cash generation of £1.76m (six months to June 19: £0.9m).  The £3.5m CBILS included in these positions remains unused, held simply in reserve.

 

Outlook

Our strategies, given the market challenges have, improved the quality of businesses we have brought on and helped the vast majority of the network weather the storms we have faced. We continue to attract quality independent businesses seeing the enhanced benefit of joining the Hunters network. 

 

Further to our announcement on 26 May, market activity has continued to improve, assisted by the announcement to suspend the application of Stamp Duty on homes up to £500,0000.  In terms of activity, lettings has held up well and beaten expectations.  On the sales side, instructions lifted in June by 19% as against the same month last year. July increased on June and August sits ahead of August last year by +38% in instructions and +71% in sales subject contract ("SSTC"). The Network pipeline stands at a record level, ahead 43%, against the same point last year. Having finished the first half with a strong recovery in trading across our network and operating margins exceeding 2019, we have commenced the second half very positively, with activity levels returning to (and in some areas exceeding) pre-Covid levels and a lower and more resilient cost base.  As a result, we are looking forward to the full year results with confidence.

 

The Board does not feel it right to pay an interim dividend for the time being, having benefitted from support the Government has made available and whilst retaining the CBILS facility, albeit unused. Based on the steps we have taken, current activity and pipeline, and the Company's financial position at the time, it is the Board's intention with the announcement of the full year results to look to repay the CBILS reserve; reinstate its progressive dividend policy and to make payment of a full year final dividend to shareholders.  The full year-end results are scheduled to be announced on or around Tuesday 13 April 2021.

 

I look forward to updating you again in due course.

 

 

 

Kevin Hollinrake

Chairman

 

 

 

Financial report

 

 

H1 2020

H1 2019

 

Sales

£5,419,000

£6,588,000

(18%)

EBITDA1

£1,440,000

£1,108,000

+30%

Adjusted profit before tax2

£1,111,000

£771,000

+44%

Profit before tax

£648,000

£246,000

+163%

Cash generated

£4,298,000

(£376,000)

 

Net debt

£2,236,000

£3,224,000

(31%)

Shareholders' funds

£8,175,000

£7,150,000

+14%

 

 

 

 

Shares in issue

32,814,588

32,502,088

 

Weighted average number of shares

32,778,530

32,200,650

 

Earnings after tax

£543,000

£209,000

+160%

Earnings after tax, adjusted3

£1,006,000

£734,000

+37%

 

 

 

 

EPS

1.66p

0.66p

+152%

Adjusted EPS

3.06p

2.30p

+33%

 

 

 

 

Dividend

-

0.87p

(100%)

 

 

 

 

Branches

204

200

 

 

1     EBITDA is operating profit before depreciation, amortisation, impairments and profit/loss on disposal of non-current assets, acquisition and share-based payments expenses.

2     Adjusted profit before tax is Adjusted earnings less tax.

3     Adjusted earnings is profit after tax adjusted to exclude amortisation, and profit/loss on disposal of intangibles, time-value interest costs, acquisition expenses, shared-based payments, other gains and losses and finance income.

 

Revenue

Network income from sales and lettings across the network reduced by 11% to £17.1m compared to £19.2m for the same first half period last year due to the impact of the government-imposed lockdown.  Consequently, turnover was down at £5.4m (2019: £6.6m).

 

EBITDA

EBITDA for the six months to June 2020 was £1.44m, an increase of 30% on the same period last year (2019: £1.1m).  The reduced turnover was mitigated against by reduced activity costs, bonuses and commissions as well as a reduction in senior manager and director remuneration (as between 20% and 50%). We utilised the Job Retention Scheme limiting then redundancies to 19.  We benefitted from waived business rates for our sector and qualified for certain grants that have been made available.  Our restructuring enabled services to continue, including online, together with our securing of improved terms from our suppliers which has also benefitted the wider network.

 

Adjusted profit before tax

Adjusted profit before tax for the six months ended June 2020 was £1,111,000, an increase of 44% on the equivalent period last year (2019: £771,000).

 

Earnings per share

Basic earnings per share for the six months ended 30 June 2020 was 1.66p (2019: 0.66p).  Adjusted earnings per share, excluding amortisation and acquisition costs, finance timing investment income and share-based payment expenses for the six months to June 2020 was 3.06p (2019: 2.30p), an increase of 33%.

 

Dividend

The Board does not feel it right to pay an interim dividend for the period at this time having benefitted from support the Government has made available and whilst retaining the CBILS facility, albeit unused. Based on the steps we have taken, current activity and pipeline, and the Company's financial position at the time, it is the Board's intention with the announcement of the full year results to look to repay the CBILS reserve; reinstate its progressive dividend policy and to make payment of a full year final dividend to shareholders.  The full year-end results are scheduled to be announced on or around Tuesday 13 April 2021.

 

Cash flow

The Company generated net cash from operations of £4.3m during the six months to June 2020.  The Company received loan proceeds of £3.5m under the Coronavirus Business Interruption Loan Scheme which it holds in reserve.

 

Liquidity and capital reserves

As at 30 June 2020, the Group's cash balance was £5,606,000 (June 2019: £1,342,000) with net debt having improved to £2,236,000 (December 2019: £3,224,000).

 

Audit engagement partner continuing to act in that role for one additional year

The Audit Committee have requested that Neil Lawrinson of Mazars LLP continues to act as the audit engagement partner for the audit of Hunters Property Plc for the year ending 31 December 2020.  Neil first acted as audit engagement partner for the year ended 31 December 2019 but for the four preceding years had a senior position within the audit engagement team. Under the Financial Reporting Council's Ethical Standard 2016 Neil would normally be expected to rotate off the audit at the end of this five-year period.  Given the exceptional circumstances that have befallen 2020, the Audit Committee believe that it is in the interest of audit quality for Neil to continue to act as audit engagement partner for this one further year.  The attention of shareholders is drawn to this matter under paragraph 3.16 of Part B of the Ethical Standard 2016.

 

Risks

The primary risk to the business continues to be the state of the UK property market.  Some uncertainty remains in the marketplace, as individuals and businesses take stock and assess the short to medium term macro-economic outlook, including the potential for further disruption due Covid-19.  Our balance between franchising, sales and lettings and geographical mix allows us, as these results have demonstrated, to mitigate against this risk and the experience gained in this period will help us weather future market disruptions.

 

 

 

 

Ed Jones

Chief Financial Officer

29 September 2020

 

Consolidated Statement of Comprehensive Income

For the six months ended 30 June 2020

 

 

 

6 months ended

30 June 2020

6 months ended

30 June

2019

Year

ended

31 December 2019

 

 

£'000s

£'000s

£'000s

 

 

 

 

 

Revenue

 

5,419

6,588

13,994

Administrative expenses

 

(4,455)

(5,480)

(11,238)

Other operating income

 

476

-

-

Adjusted operating profit

 

1,440

1,108

2,756

 

 

 

 

 

Depreciation and profit on disposal

 

(239)

(238)

(494)

Amortisation, impairments and loss on disposal

 

(421)

(449)

(924)

Business combination and restructuring expenses

 

(8)

-

(30)

Share-based payment expense

 

(75)

(11)

(83)

Operating profit

 

697

410

1,225

 

 

 

 

 

Finance income

 

138

1

1

Finance costs

 

(194)

(167)

(336)

Other gains and losses

 

7

2

10

Profit before taxation

 

648

246

900

 

 

 

 

 

Taxation

 

(105)

(37)

(166)

 

 

 

 

 

Profit and total comprehensive for the period

 

543

209

734

 

 

 

 

 

 

Basic earnings per share

6

1.66p

0.66p

2.27p

 

 

 

 

 

Diluted earnings per share

6

1.57p

0.64p

2.15p

 

 

Consolidated Statement of Financial Position

As at 30 June 2020

 

           

Notes

30 June 2020

 

30 June  2019

 

31 December

2019

 

 

£'000s

 

£'000s

 

£'000s

ASSETS

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

Goodwill

4

4,626

 

4,626

 

4,626

Intangible assets

4

7,276

 

6,958

 

7,219

Property, plant and equipment

5

2,448

 

2,179

 

2,726

Investment properties

 

412

 

454

 

433

Investments

 

61

 

30

 

54

Deferred tax assets

 

196

 

118

 

167

 

 

15,019

 

14,365

 

15,225

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Trade and other receivables

 

1,572

 

1,570

 

1,855

Cash and cash equivalents

 

5,606

 

1,342

 

1,308

 

 

7,178

 

2,912

 

3,163

 

 

 

 

 

 

 

Total assets

 

22,197

 

17,277

 

18,388

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Borrowings

 

(83)

 

(82)

 

(81)

Obligations under leases

 

(431)

 

(459)

 

(424)

Current tax liabilities

 

(140)

 

(123)

 

(145)

Trade and other payables

 

(2,200)

 

(1,903)

 

(2,155)

 

 

(2,854)

 

(2,567)

 

(2,805)

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

Borrowings

 

(7,759)

 

(4,484)

 

(4,451)

Obligations under leases

 

(2,575)

 

(2,297)

 

(2,843)

Other payables

 

(19)

 

(19)

 

(19)

 

 

(10,353)

 

(6,800)

 

(7,313)

 

 

 

 

 

 

 

Provisions for liabilities

 

 

 

 

 

 

Provisions

 

(40)

 

(52)

 

(40)

Deferred tax liabilities

 

(775)

 

(708)

 

(680)

 

 

(815)

 

(760)

 

(720)

 

 

 

 

 

 

 

Total liabilities

 

(14,022)

 

(10,127)

 

(10,838)

 

 

 

 

 

 

 

Net assets

 

8,175

 

7,150

 

7,550

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

Share capital

 

1,313

 

1,300

 

1,311

Share premium

 

4,454

 

4,417

 

4,450

Merger reserve

 

899

 

899

 

899

Share option reserve

 

170

 

-

 

170

Retained earnings

 

1,339

 

534

 

720

 

 

 

 

 

 

 

Total equity

 

8,175

 

7,150

 

7,550

 

 

Consolidated Statement of Changes in Equity

For the Period Ended 30 June 2020

 

 

 

Share

capital

 

Share

premium

 

Share option reserve

 

Merger reserve

 

Retained earnings

 

Total equity attributable to owners of the parent

 

£'000s

 

£'000s

 

£'000s

 

£'000s

 

£'000s

 

£'000s

 

 

 

 

 

 

 

 

 

 

 

 

At 1 January 2019

1,273

 

4,107

 

-

 

899

 

1,478

 

7,757

Effect of IFRS 16 transition

-

 

-

 

-

 

 

 

(356)

 

(442)

Profit and total comprehensive income

-

 

-

 

-

 

-

 

209

 

209

Dividends paid

-

 

-

 

-

 

-

 

(509)

 

(509)

Credit to equity for equity settled share-based payments

-

 

-

 

-

 

-

 

11

 

11

Issue of share capital

27

 

310

 

-

 

-

 

(292)

 

45

Deferred tax on share-based payment transactions

-

 

-

 

-

 

-

 

(7)

 

(7)

 

 

 

 

 

 

 

 

 

 

 

 

At 30 June 2019

1,300

 

4,417

 

-

 

899

 

534

 

7,150

Effect of IFRS 16 transition

-

 

-

 

-

 

-

 

(86)

 

(86)

Deferred tax on IFRS 16 transaction 

-

 

-

 

-

 

-

 

75

 

75

Profit and total comprehensive income

-

 

-

 

-

 

-

 

525

 

525

Dividends paid

-

 

-

 

-

 

-

 

(284)

 

(284)

Credit to equity for equity settled share-based payments

-

 

-

 

83

 

-

 

(11)

 

72

Reclassification to share option reserve

-

 

-

 

379

 

-

 

(379)

 

-

Issue of share capital

11

 

(259)

 

-

 

-

 

292

 

44

Exercise of share options

-

 

292

 

(292)

 

-

 

-

 

-

Deferred tax on share-based payment transactions

-

 

-

 

-

 

-

 

54

 

54

 

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2019

1,311

 

4,450

 

170

 

899

 

720

 

7,550

 

 

 

 

 

 

 

 

 

 

 

 

Profit and total comprehensive income

-

 

-

 

-

 

-

 

543

 

543

Credit to equity for equity settled share-based payments

-

 

-

 

-

 

-

 

75

 

75

Deferred tax on share-based payment transactions

-

 

-

 

-

 

-

 

1

 

1

Issue of share capital

2

 

4

 

-

 

-

 

-

 

6

 

 

 

 

 

 

 

 

 

 

 

 

At 30 June 2020

1,313

 

4,454

 

170

 

899

 

1,339

 

8,175

 

 

 

Consolidated Statement of Cashflows

For the period ended 30 June 2020

 

 

           

6 months

ended

30 June 2020

6 months

ended

30 June 2019

Year ended

30 December 2019

 

 

£000's

£000's

£000's

 

 

 

 

 

 

Cash flow from operating activities

 

 

 

 

Operating profit

697

410

1,226

 

Adjustment for:

 

 

 

 

Depreciation of property, plant and equipment

248

238

494

 

Amortisation of intangible assets

421

461

935

 

(Gain) on disposal of property, plant and equipment

(7)

-

-

 

Loss/(profit) on disposal of intangible assets

-

(12)

(11)

 

Share-based payment expense

75

11

83

 

Expensed/(released) element of provisions

-

(17)

(31)

 

Changes in working capital:

 

 

 

 

(Increase)/decrease in trade and other receivables

283

(54)

(368)

 

Increase/(decrease) in trade and other payables

45

(167)

90

 

Cash generated from operations

1,762

870

2418

 

Interest paid

(168)

(87)

(301)

 

Income tax paid

(43)

(53)

(185)

 

Net cash inflow from operating activities

1,551

730

1,932

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

Capital expenditure (tangible and intangible)

(499)

(907)

(1,677)

 

Proceeds from sale of tangible and intangible assets

1

60

106

 

Purchase of investments

-

-

(1)

 

Interest received

-

1

1

 

Net cash used in investing activities

(498)

(846)

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

Dividends paid

-

(509)

(793)

 

Repayment of borrowings

(45)

(45)

(90)

 

Proceeds of new borrowings

3,467

516

516

 

Proceeds from issue of own shares

6

45

89

 

Payment of lease obligations

(183)

(267)

(493)

 

Net cash from/(used in) financing activities

3,245

(260)

 

 

 

 

 

 

Net Increase/(decrease) in cash and cash equivalents

4,298

(376)

(410)

 

Cash and cash equivalents at beginning of the period

1,308

1,718

1,718

 

Cash and cash equivalents at end of period

5,606

1,342

1,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the Financial Statements

For the six months ended 30 June 2020

 

1.    General information

Hunters Property Plc is a Company incorporated in the United Kingdom. The registered address of the Company is Apollo House, Eboracum Way, York, YO31 7RE. The consolidated financial statements (or "financial statements") incorporate the financial statements of the Company and entities (its subsidiaries) controlled by the Company (collectively comprising the "Group").

 

The principal activity of the Group is the provision of property services to consumers and businesses which include sales, lettings, franchising and related services.

 

2.    Accounting policies

 

2.1. Basis of preparation

The financial information set out in these interim consolidated financial statements for the six months ended 30 June 2020 is unaudited. The financial information presented are not statutory accounts prepared in accordance with the Companies Act 2006, and are prepared only to comply with AIM requirements for interim reporting. Statutory accounts for the year ended 31 December 2019 on which the auditors gave an audit report which was unqualified and did not contain a statement under Section 498(2) or (3) of the Companies Act 2006, have been filed with the Registrar of Companies. The annual financial statements of the Group are prepared in accordance with International Financial Reporting Standards as adopted by the European Union.

 

The  interim consolidated financial statements have been prepared using consistent accounting policies as those adopted in the financial statements for the year ended 31 December 2019.

 

New standards, interpretations and amendments adopted by the Group

The current standards, amendments and interpretations have been adopted in the year and have not had a material impact on the reported results in the group's financial statements:

 

·      Amendments to the Conceptual Framework for Financial Reporting

·      Amendments to IAS  1 and IAS 8 'Definition of Material'

·      Amendments to IFRS9, IAS39 and IFRS 7 'Interest rate benchmark reform'

·      Amendments to IFRS 3 'Definition of a Business'

 

2.2. Basis of consolidation

The Group financial information consolidates those of the Parent Company and the subsidiaries that the Parent has control of. Control is established when the Parent is exposed, or has rights, to variable returns from its involvement with the subsidiary and has the ability to affect those returns through its power over the subsidiary.

 

Where a subsidiary is acquired/disposed of during the period, the consolidated profits or losses are recognised from/until the effective date of the acquisition/disposal.

 

All inter-company balances and transactions between group companies have been eliminated on consolidation.

 

Where necessary, adjustments are made to the financial information of subsidiaries to bring the accounting policies used into line with those used by the Group.

 

2.3. Going Concern

 

As at 30 June 2020, the Group has net current assets. The nature of the Group's trade is that there exist intangibles which generate significant cashflows, and are expected to continue doing so. The Group has sufficient unused facilities available in its bank financing.

 

The Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus Directors continue to adopt the going concern basis of accounting.

 

In addition, the Directors have considered the ongoing impact of the Coronavirus and its potential impact on trading activities in the UK. Barring a catastrophic impact on life, the housing market is expected to be broadly resistant to the worst financial downturns, whilst operationally the Group can run efficiently through the use of home-working staff and video conferencing. The Directors therefore do not believe that the short-term impact of this is likely to have a fundamental detrimental effect on the ongoing business.

 

2.4. Government Grants

 

During the year, the Group has received COVID-19 specific grants from the UK Government. Grants received include the Job Retention Scheme and The Small Business Grant Fund in addition to financing received as part of the Coronavirus Business Interruption Loans Scheme ("CBILS"). The interest free period relating to the CBILS has been taken into account by recognising the loan at its net present value. Accordingly, interest has been expensed and recognised within interest income.

 

3.    Government Grant Income

 

As a result of the Covid-19 pandemic, the Group has received a number of support mechanisms from the UK Government which are recognised as grant income, leading to one-off items of income recognised within the Income Statement. These include:

 

·      £296k in respect of income under the Coronavirus Job Retention Scheme, recognised within Other Operating Income in the Income Statement, on the performance basis by reference to the period to which the underlying contract of employment relates.

·      £180k in respect of local authority grants, recognised on receipt within Other Operating Income.

·      £137k of time-value benefits derived from an interest-free period on a CBILS loan, recognised within finance income in the Income Statement. Of this, £15k has been reversed as finance expense during the period, representing the consumption of this benefit.

 

4.    Intangible Fixed Assets

 

 

Goodwill

Software

 

FDG's & Rebrands

           Brands

Customer Lists

Total

 

£'000s

£'000s

£'000s

£'000s

£'000s

£'000s

Cost

 

 

 

 

 

 

At 1 January 2020

4,661

1,025

4,210

637

4,925

15,458

Additions

-

449

29

-

-

478

Disposals

-

-

-

-

-

-

At 30 June 2020

4,661

1,474

4,239

637

4,925

15,936

 

 

 

 

 

 

 

Amortisations and Impairment

 

 

 

 

 

 

At 1 January 2020

35

505

850

335

1,888

3,613

Amortisation charged for the year

-

81

153

8

179

421

Amortisation on disposal

-

-

-

-

-

-

At 30 June 2020

35

586

1,003

343

2,067

4,034

 

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

 

At 30 June 2020

4,626

888

3,236

294

2,858

11,902

 

 

 

 

 

 

 

At 31 December 2019

4,626

520

3,360

302

3,037

11,845

 

Franchise Development Grants ("FDG's") and rebrand costs are externally incurred expenses at the inception of certain contracts with franchisees in order to assist with the transition to using the Hunters brand name. The amounts invested are amortised over the minimum life of the underlying franchise contract, typically 10 to 15 years. The Group recognises an impairment as provision against impairment losses arising from the risk of early terminations of franchise agreements.

 

5.    Property, plant and equipment

 

 

Right of Use Asset

 

Leasehold land and buildings

 

Plant and machinery

           Fixtures, fittings and equipment

Motor vehicles

Total

 

£'000s

£'000s

£'000s

£'000s

£'000s

£'000s

Cost

 

 

 

 

 

 

At 1 January 2020

4,776

16

530

111

9

5,442

Additions

-

-

21

-

-

21

Disposals

(121)

-

-

(1)

(3)

(125)

At 30 June 2020

4,655

16

551

110

6

5,338

 

 

 

 

 

 

 

Depreciation and Impairment

 

 

 

 

 

 

At 1 January 2020

2,269

14

370

57

6

2,716

Depreciation charged for the year

190

-

30

6

1

227

Elimination on disposal

(50)

-

-

(1)

(2)

(53)

At 30 June 2020

2,409

14

400

62

5

2,890

 

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

At 30 June 2020

2,246

2

151

48

1

2,448

 

 

 

 

 

At 31 December 2019

2,507

2

160

54

3

2,726

 

In addition to the above, depreciation of £21,000 (2019 - £21,000) has been charged on investment property.

 

6.      Earnings per share

The calculation of the basic and diluted earnings per share is based on the following data:

 

Earnings

30 June 2020

 

30 June    2019

 

£'000s

 

£'000s

Earnings for the purpose of basic earnings per share being net profit attributable to owners of the parent

543

 

209

Effects of dilutive potential ordinary shares

-

 

-

 

 

 

 

Earnings for the purposes of diluted earnings per share

543

 

209

 

 

Number of shares

30 June 2020

 

30 June    2019

 

£

 

£

Weighted average number of ordinary shares for the purposes of basic earnings per share

32,778,530

 

32,200,650

 

 

 

 

Effects of dilutive potential ordinary shares

1,752,196

 

598,611

 

 

 

 

Weighted average number of ordinary shares for the purposes of diluted earnings per share

34,530,726

 

32,799,261

                                                                                                                        

 

Earnings per share

 

Pence per weighted average shares

1.66p

 

0.66p

 

 

 

 

Pence per weighted average diluted shares

1.57p

 

0.64p

 

The Directors use adjusted earnings before time-value interest, investment revenue, amortisation, and costs of acquisition ("Adjusted Earnings") as a measure of ongoing profitability and performance. The calculated Adjusted Earnings for the current period of accounts is as follows:

 

 

Adjusted Earnings per Share

30 June 2020

 

 30 June 2019

 

 

£'000s

 

£'000s

 

Profit after taxation

543

 

209

 

Adjusted for:

 

 

 

 

Time-value interest costs

97

 

63

 

Investment revenues (excluding grants)

(138)

 

(1)

 

Amortisation

421

 

449

 

Costs of business combination and restructuring

8

 

3

 

Share-based payment expense

75

 

11

 

 

 

 

 

 

Adjusted Earnings

1,006

 

734

 

 

Adjusted Earnings per share

Pence per weighted average shares

3.06p

 

2.30p

 

 

 

 

 

 

Pence per weighted average diluted shares

2.91p

 

2.26p

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR QVLFLBKLEBBQ