DIRECTORS’ COMMENTARY
1 DISTRIBUTABLE EARNINGS
The Group has achieved consolidated distributable earnings of 9.77 euro cents per share and accordingly, the Board declared an interim dividend of 9.77 euro cents per share in respect of the six month period ended 30 June 2011. This strong performance represents a 17% increase over the 8.35 euro cents per share distributed for the comparable prior interim period.
2 OTHER HIGHLIGHTS
On 20 June 2011, the Company was admitted to trading on the regulated market of the Bucharest Stock Exchange. The Bucharest Stock Exchange is a regulated European market that makes the Company’s shares accessible to Romanian investors, including Romanian institutional investors. Although the Romanian institutions do not have high levels of capital under management yet, this is expected to significantly change over time. Further, the regulated nature of the Bucharest Stock Exchange paves the way for a potential listing on a major European exchange.
In June 2011, the Company raised euro28.8 million through a private placement that was heavily oversubscribed. The proceeds will be used to fund the Group’s investment and development pipeline. This private placement extended the Company’s shareholder base.
Liquidity in the trading of the Company’s shares has further improved during this period.
3 PROPERTY ACQUISITIONS AND DEVELOPMENT
As reported in the 2010 Annual Report following the year-end, the Group has acquired land adjacent to Carrefour Property’s operating property in Ploiesti and has reached preliminary agreement with Carrefour Property to redevelop the combined properties into a 50,000 m2 regional shopping centre. Since then Carrefour Property’s board has approved the transaction and significant progress has been made in securing bank financing and agreeing pre-leases with tenants.
The Group also acquired land adjacent to its retail asset in Brasov that borders a Carrefour hypermarket. The combined property is being redeveloped into a 5,300 m2 strip mall. Tenants have been secured and the re-development is under way. During the period, the Group exercised its option to acquire a 7,000 m2 underperforming galleria linked to Retail Park Auchan Pitesti that will be redeveloped into a value centre. As a significant step in the redevelopment plan, the Group concluded an agreement with Auchan to extend the hypermarket area by a further 3,500 m2, of which 1,042 m2 is related to the acquired galleria.
This extension will result in this hypermarket being one of the largest in Romania outside of the capital city. It is expected that this will strengthen Auchan’s leading position in the Pitesti area and contribute to the re-generation of the galleria.
The Group finalised and opened the first phase of the extension of Promenada Mall Braila consisting of a 10 screen Cinema City complex and a large entertainment area including an ice rink (Cinema City is the largest cinema operator in Central and Eastern Europe). Further extensions and re-configurations are ongoing and are expected to include the addition of several large international fashion retailers.
In June 2011, the Group finalised the refurbishment of the Brasov office building and is currently in negotiations with three potential tenants to lease the refurbished property.
4 DEBT
In April 2011, the Group repaid the euro6.8 million Alpha Bank loan facility that was due for repayment and replaced this in June 2011 with a euro9.5 million revolving facility from Unicredit Bank. The new revolving facility carries an interest rate of 1 month Euribor plus 3.0% and matures on 31 May 2012 when, at the Group’s option, the facility is convertible into a term loan repayable on 31 December 2014. The new facility remains undrawn.
5 PROSPECTS
NEPI’s property portfolio continues to perform well supported by the length of its lease profile and tenants with strong corporate covenants. The Group is actively pursuing further acquisition and investment opportunities and is in negotiations to conclude three transactions, which include a sizeable office acquisition, a land acquisition and a joint venture shopping centre development.
By order of the Board
Martin Slabbert
Chief executive officer
Victor Semionov
Financial director
10 August 2011
CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
---|---|---|---|
Unaudited 30 Jun 11 |
Audited 31 Dec 10 |
Unaudited 30 Jun 10 |
|
€ | € | € | |
ASSETS | |||
Non-current assets | 345 483 741 | 328 991 707 | 211 084 981 |
Investment property | 321 839 207 | 313 755 281 | 196 914 767 |
Investment property at fair value | 307 077 251 | 300 899 292 | 189 752 881 |
Investment property under development | 14 761 956 | 12 855 989 | 7 161 886 |
Goodwill | 13 849 887 | 13 849 887 | 12 790 551 |
Financial assets at fair value through profit or loss | 3 706 983 | 1 386 539 | 1 379 663 |
Loans | 6 087 664 | – | – |
Current assets | 39 578 986 | 31 185 529 | 27 932 073 |
Trade and other receivables | 4 139 975 | 7 338 247 | 4 465 634 |
Cash and cash equivalents | 35 439 011 | 23 847 282 | 23 466 439 |
Total assets | 385 062 727 | 360 177 236 | 239 017 054 |
EQUITY AND LIABILITIES | |||
Total equity attributable to equity holders | 190 900 189 | 155 087 026 | 114 862 261 |
Share capital | 808 328 | 712 686 | 562 686 |
Share premium | 188 019 113 | 159 308 324 | 119 042 233 |
Share based payment reserve | 7 179 934 | 759 550 | 542 246 |
Currency translation reserve | (3 108 678) | (2 964 825) | (3 318 045) |
Accumulated loss | (1 998 508) | (2 728 709) | (1 966 859) |
Total liabilities | 194 162 538 | 205 090 210 | 124 154 793 |
Non-current liabilities | 181 677 497 | 185 374 433 | 116 257 774 |
Interest bearing borrowings | 165 139 885 | 168 564 379 | 105 223 417 |
Deferred tax liabilities | 15 586 362 | 15 586 362 | 9 952 647 |
Financial liabilities at fair value through profit or loss | 951 250 | 1 223 692 | 1 081 710 |
Current liabilities | 12 485 041 | 19 715 777 | 7 897 019 |
Trade and other payables | 5 143 621 | 7 656 857 | 6 335 216 |
Loans and borrowings | 5 114 911 | 9 847 153 | 1 561 803 |
Tenant deposits | 2 226 509 | 2 211 767 | – |
Total equity and liabilities | 385 062 727 | 360 177 236 | 239 017 054 |
Net asset value per share | 2.30 | 2.18 | 2.04 |
Adjusted net asset value per share | 2.33 | 2.22 | 2.03 |
CONSOLIDATED STATEMENT OF INCOME | |||
---|---|---|---|
Unaudited 30 Jun 11 |
Audited 31 Dec 10 |
Unaudited 30 Jun 10 |
|
€ | € | € | |
Net rental and related income | 11 996 800 | 16 224 196 | 7 797 115 |
Contractual rental income and expense recoveries | 16 184 734 | 21 269 338 | 10 126 772 |
Property operating expenses | (4 187 934) | (5 045 142) | (2 329 657) |
Share based payments | (440 384) | (524 650) | (307 346) |
Foreign exchange gain | 227 552 | 178 175 | 421 927 |
Investment advisory fees | – | (703 323) | (679 627) |
Administrative expenses | (813 007) | (1 991 478) | (461 517) |
Fair value adjustment on investment property | – | 1 111 927 | – |
Profit before net finance expense | 10 970 961 | 14 294 847 | 6 770 552 |
Net finance expense | (3 809 261) | (5 906 809) | (3 827 037) |
Finance income | 143 453 | 581 765 | 196 896 |
Finance expense | (3 952 714) | (6 488 574) | (4 023 933) |
Profit before tax | 7 161 700 | 8 388 038 | 2 943 515 |
Tax | – | (1 476 694) | (9 813) |
Profit for the period attributable to equity holders | 7 161 700 | 6 911 344 | 2 933 702 |
Weighted average number of shares in issue | 75 963 602 | 52 388 748 | 47 255 904 |
Diluted weighted average number of shares in issue | 81 628 632 | 56 334 549 | 49 444 271 |
Basic weighted average earnings per share (euro cents) | 9.43 | 13.19 | 6.21 |
Diluted weighted average earnings per share (euro cents) | 8.77 | 12.27 | 5.93 |
Distributable earnings per share (euro cents) | 9.77 | 17.61 | 8.35 |
Headline earnings per share (euro cents) | 9.43 | 11.07 | 7.62 |
Diluted headline earnings per share (euro cents) | 8.77 | 10.29 | 7.28 |
ABRIDGED CONSOLIDATED STATEMENT OF CASH FLOWS | |||
---|---|---|---|
Unaudited 30 Jun 11 |
Audited 31 Dec 10 |
Unaudited 30 Jun 10 |
|
€ | € | € | |
Cash flows from operating activities* | 8 755 571 | 3 335 524 | 1 872 019 |
Cash flows from financing activities | 11 708 126 | 53 813 129 | 18 346 688 |
Cash flows from investing activities | (8 955 636) | (45 441 330) | (8 697 486) |
Net increase in cash and cash equivalents | 11 508 061 | 11 707 323 | 11 521 221 |
Cash and cash equivalents brought forward | 23 847 282 | 12 276 543 | 12 276 543 |
Translation effect on cash and cash equivalents | 83 668 | (136 584) | (331 325) |
Cash and cash equivalents carried forward | 35 439 011 | 23 847 282 | 23 466 439 |
* Includes interest paid on bank borrowings in amount of euro 3 947 973 for the six months ended 30 June 2011, euro5 542 335 for the year ended 31 December 2010 and euro 2 989 403 for the six months ended 30 June 2010. |
RECONCILIATION OF PROFIT FOR THE PERIOD TO DISTRIBUTABLE EARNINGS | |||
---|---|---|---|
Unaudited 30 Jun 11 |
Audited 31 Dec 10 |
Unaudited 30 Jun 10 |
|
€ | € | € | |
Profit for the period attributable to equity holders | 7 161 700 | 6 911 344 | 2 933 702 |
Unrealised foreign exchange loss | (227 552) | (178 175) | (421 927) |
Acquisition fees | – | 831 369 | 332 839 |
Share based payment fair value | 440 384 | 524 650 | 307 346 |
Accrued interest on share based payments | 338 206 | 491 064 | 133 639 |
Fair value adjustment | – | (1 111 927) | – |
Financial assets at fair value | 23 166 | 836 397 | 701 291 |
Amortisation of the financial assets | (464 722) | (426 032) | (159 600) |
Deferred tax expense | – | 1 460 883 | – |
Share issue cum distribution | 1 022 551 | 2 325 443 | 1 042 706 |
Distributable earnings for the period | 8 293 733 | 11 665 016 | 4 869 996 |
Number of shares entitled to distribution | 84 910 831 | 73 346 586 | 58 346 586 |
Distributable earnings per share for the period (euro cents) | 9.77 | 17.61 | 8.35 |
First interim dividend (euro cents) | 9.77 | 8.35 | 8.35 |
Second interim dividend (euro cents) | – | 9.26 | – |
STATEMENT OF OTHER COMPREHENSIVE INCOME | |||
---|---|---|---|
Unaudited 30 Jun 11 |
Audited 31 Dec 10 |
Unaudited 30 Jun 10 |
|
€ | € | € | |
Profit for the period attributable to equity holders | 7 161 700 | 6 911 344 | 2 933 702 |
Other comprehensive income – currency translation differences | (143 853) | (314 756) | (667 976) |
Total comprehensive income for the period | 7 017 847 | 6 596 588 | 2 265 726 |
RECONCILIATION OF PROFIT FOR THE PERIOD TO HEADLINE EARNINGS | |||
---|---|---|---|
Unaudited 30 Jun 11 |
Audited 31 Dec 10 |
Unaudited 30 Jun 10 |
|
€ | € | € | |
Profit for the period attributable to equity holders | 7 161 700 | 6 911 344 | 2 933 702 |
Changes in currency translation reserve of foreign subsidiaries | – | – | 667 976 |
Fair value adjustment of investment property | – | (1 111 927) | – |
Headline earnings | 7 161 700 | 5 799 417 | 3 601 678 |
RECONCILIATION OF NET ASSET VALUE TO ADJUSTED NET ASSET VALUE | |||
---|---|---|---|
Unaudited 30 Jun 11 |
Audited 31 Dec 10 |
Unaudited 30 Jun 10 |
|
€ | € | € | |
Adjusted net asset value | 206 385 100 | 170 571 937 | 125 772 793 |
Net asset value per the statement of financial position | 190 900 189 | 155 087 026 | 114 862 261 |
Loans in respect of the share purchase scheme | 13 748 436 | 13 748 436 | 13 748 436 |
Deferred tax | 15 586 362 | 15 586 362 | 9 952 647 |
Goodwill | (13 849 887) | (13 849 887) | (12 790 551) |
Net asset value per share | 2.30 | 2.18 | 2.04 |
Adjusted net asset value per share | 2.33 | 2.22 | 2.03 |
Number of shares for net asset value per share purposes | 82 832 949 | 71 268 704 | 56 268 704 |
Number of shares for adjusted net asset value per share purposes | 88 497 979 | 76 933 734 | 61 933 734 |
STATEMENT OF CHANGES IN EQUITY | ||||||
---|---|---|---|---|---|---|
Group unaudited | Share capital | Share premium | Share based payments reserve | Currency translation reserve | Accumulated loss | Total |
€ | € | € | € | € | € | |
Opening balance 1 January 2010 | 386 247 | 76 731 744 | 234 900 | (2 650 069) | (1 983 359) | 72 719 463 |
Transactions with owners | 176 439 | 42 310 489 | 307 346 | – | (2 917 202) | 39 877 072 |
– issue of shares | 176 439 | 42 532 625 | – | – | – | 42 709 064 |
– issue cost recognised to equity | – | (222 136) | – | – | – | (222 136) |
– share based payment reserve | – | – | 307 346 | – | – | 307 346 |
– dividend distribution | – | – | – | – | (2 917 202) | (2 917 202) |
Total comprehensive income | – | – | – | (667 976) | 2 933 702 | 2 265 726 |
– other comprehensive income | – | – | – | (667 976) | – | (667 976) |
– profit for the period | – | – | – | – | 2 933 702 | 2 933 702 |
Balance at 30 June 2010 | 562 686 | 119 042 233 | 542 246 | (3 318 045) | (1 966 859) | 114 862 261 |
Opening balance 1 July 2010 | 562 686 | 119 042 233 | 542 246 | (3 318 045) | (1 966 859) | 114 862 261 |
Transactions with owners | 150 000 | 40 266 091 | 217 304 | – | (4 739 492) | 35 893 903 |
– issue of shares | 150 000 | 40 417 268 | – | – | – | 40 567 268 |
– issue cost recognised to equity | – | (151 177) | – | – | – | (151 177) |
– share based payment reserve | – | – | 217 304 | – | – | 217 304 |
– dividend distribution | – | – | – | – | (4 739 492) | (4 739 492) |
Total comprehensive income | – | – | – | 353 220 | 3 977 642 | 4 330 862 |
– other comprehensive income | – | – | – | 353 220 | 353 220 | |
– profit for the period | – | – | – | – | 3 977 642 | 3 977 642 |
Balance at 31 December 2010 | 712 686 | 159 308 324 | 759 550 | (2 964 825) | (2 728 709) | 155 087 026 |
Opening balance 1 January 2011 | 712 686 | 159 308 324 | 759 550 | (2 964 825) | (2 728 709) | 155 087 026 |
Transactions with owners | 95 642 | 28 710 789 | 6 420 384 | – | (6 431 499) | 28 795 316 |
– issue of shares | 95 642 | 28 734 126 | – | – | – | 28 829 768 |
– issue cost recognised to equity | – | (23 337) | – | – | – | (23 337) |
– share based payment reserve | – | – | 6 420 384 | – | – | 6 420 384 |
– dividend distribution | – | – | – | – | (6 431 499) | (6 431 499) |
Total comprehensive income | – | – | – | (143 853) | 7 161 700 | 7 017 847 |
– other comprehensive income | – | – | – | (143 853) | – | (143 853) |
– profit for the period | – | – | – | – | 7 161 700 | 7 161 700 |
Balance at 30 June 2011 | 808 328 | 188 019 113 | 7 179 934 | (3 108 678) | (1 998 508) | 190 900 189 |
BANK LOANS AND BORROWINGS AS AT 30 JUNE 2011 | |||||
---|---|---|---|---|---|
Group unaudited | Facility amount | Outstanding amount | Available for drawdown | Interest rate | Hedge |
€ | € | € | |||
NEPI Bucharest One SRL | 6 200 000 | 6 200 000 | – | 1M Euribor+4.5% | 1M Euribor capped at 2.25% |
General Investment SRL | 15 000 000 | 10 892 282 | – | Fixed at 6.23% | – |
NEPI Bucharest Two and Unique Delamode SRL | 9 500 000 | – | 9 500 000 | 1M Euribor+3% | 1M Euribor capped at 2.25% |
Premium Portfolio | 13 995 000 | 13 448 858 | – | Fixed at 5.17% | – |
Promenada Mall | 40 000 000 | 40 000 000 | – | 3M Euribor+3.0% | 3M Euribor capped at 2.25% |
Retail Park Auchan Pitesti | 28 813 000 | 28 813 000 | – | 1M Euribor+4.0% | 1M Euribor capped at 2.25% |
Floreasca Business Park | 77 000 000 | 70 269 270 | – | 3M Euribor+2.5% | 3M Euribor capped at 2.00% |
Total | 190 508 000 | 169 623 410 | 9 500 000 |
BANK LOANS REPAYMENT PROFILE | ||||||
---|---|---|---|---|---|---|
Borrower | 2011 | 2012 | 2013 | 2014 | 2015 | Total |
Euro | Euro | Euro | Euro | Euro | Euro | |
NEPI Bucharest One SRL | – | – | 6 200 000 | – | – | 6 200 000 |
General Investment SRL | 508 422 | 1 064 641 | 1 137 283 | 8 181 936 | – | 10 892 282 |
NEPI Bucharest Two and/or Unique Delamode SRL | – | – | – | – | – | – |
Premium Portfolio | 117 943 | 241 105 | 334 550 | 12 755 260 | – | 13 448 858 |
Promenada Mall | – | 2 155 653 | 2 155 654 | 35 688 693 | – | 40 000 000 |
Retail Park Auchan Pitesti | – | 2 204 195 | 1 887 251 | 2 247 414 | 22 474 140 | 28 813 000 |
Floreasca Business Park | 2 484 875 | 4 399 692 | 63 384 703 | – | – | 70 269 270 |
Total | 3 111 240 | 10 065 286 | 75 099 441 | 58 873 303 | 22 474 140 | 169 623 410 |
LEASE EXPIRY PROFILE | ||
---|---|---|
Year | Total based on rental income | Total based on rented area |
2011 | 0.2% | 1.0% |
2012 | 4.2% | 1.9% |
2013 | 4.2% | 6.9% |
2014 | 17.4% | 14.3% |
2015 | 21.4% | 16.2% |
2016 | 4.2% | 3.9% |
2017 | 4.6% | 3.4% |
2018 | 3.3% | 1.6% |
2019 | 1.2% | 1.1% |
>=2020 | 39.3% | 49.7% |
Total | 100% | 100% |
SEGMENTAL ANALYSIS | |||
---|---|---|---|
Unaudited | Audited | Unaudited | |
30 Jun 11 | 31 Dec 10 | 30 Jun 10 | |
€ | € | € | |
Contractual rental income and expense recoveries | |||
Retail | 7 437 887 | 13 636 990 | 7 108 561 |
Industrial | 906 069 | 1 376 030 | 594 417 |
Office | 7 840 778 | 6 256 318 | 2 423 794 |
Total | 16 184 734 | 21 269 338 | 10 126 772 |
Profit before net finance expense | |||
Retail | 6 232 174 | 16 902 869 | 5 317 544 |
Industrial | 775 367 | 961 679 | 474 707 |
Office | 4 989 415 | (430 901) | 1 815 713 |
Corporate | (1 025 995) | (3 138 800) | (837 412) |
Total | 10 970 961 | 14 294 847 | 6 770 552 |
NOTES TO THE CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
BASIS OF PREPARATION
The condensed unaudited consolidated financial statements have been prepared in accordance with the recognition and measurement criteria of the International Financial Reporting Standards (IFRS), its interpretations adopted by the International Accounting Standard Board (IASB), the presentation and the disclosure requirements of IAS 34 Interim Financial Reporting and the Listing Requirements of the JSE. The accounting policies adopted are consistent with those of the prior year. These condensed consolidated interim financial results have not been reviewed or reported on by the Company’s auditor.
INVESTMENT PROPERTY
Investment property are those held either to earn rental income or for capital appreciation or both. After initial recognition investment property are measured at fair value. Fair value is determined annually by external independent professional valuators with appropriate and recognised professional qualifications and recent experience in the location and category of property being valued.
PAYMENT OF INTERIM DIVIDEND
The board has approved and notice is hereby given of a dividend per share of 9.77 euro cents for the six months ended 30 June 2011. The salient dates for the dividend are set out below:
Last day to trade (JSE) | Friday, 2 September 2011 |
Ex-dividend date (JSE) | Monday, 5 September 2011 |
Ex-dividend date (AIM and BVB) | Wednesday, 7 September 2011 |
Record date | Friday, 9 September 2011 |
Payment date | Monday, 12 September 2011 |
No dematerialisation or rematerialisation of share certificates, nor transfer of shares between sub-registers in the Isle of Man, South Africa and Romania will take place between Monday, 5 September 2011 and Friday, 9 September 2011.
Shareholders on the South African sub-register will receive dividends in South African cents of 99.79078 per share, based on an exchange rate of 10.2140 South African Rand per euro.