Watkin Jones
plc
(the
'Group')
Full Year Results for the year ended 30
September 2024
Resilient performance reflected in
improved profitability and cash position
The Group announces its annual results for the
year ended 30 September 2024 ('FY24').
|
Adjusted
Results (1),
(2)
|
Statutory
Results
|
|
FY24
|
FY23
|
FY24
|
FY23
|
|
|
|
|
|
Revenue
|
£362.4m
|
£413.2m
|
£362.4m
|
£413.2m
|
Gross profit
|
£33.8m
|
£34.9m
|
£33.8m
|
£34.9m
|
Operating profit
|
£10.6m
|
£0.2m
|
£3.6m
|
(£38.0m)
|
Profit / (loss) before
tax
|
£9.2m
|
(£2.9m)
|
£(0.3m)
|
(£42.5m)
|
|
|
|
|
|
Basic earnings / (loss) per
share
|
3.5p
|
(0.6p)
|
0.7p
|
(12.7p)
|
Dividend per share
|
-
|
1.4p
|
-
|
1.4p
|
Adjusted net
cash3
|
£83.4m
|
£43.9m
|
|
|
(1) For FY24 Adjusted
Operating Profit, Adjusted Profit before tax and Adjusted Earnings
per share are calculated before the impact of exceptional charges
of £7.0 million provided for remedial costs associated with
building safety and £2.5 million for the unwinding of the discount
rate on the building safety provision.
(2) For FY23 Adjusted
Operating Profit, Adjusted Profit before tax and Adjusted Earnings
per share are calculated before the impact of exceptional charges
of £35.0 million provided for remedial costs associated with
building safety, £3.1 million of restructuring costs and £1.5
million for the unwinding of the discount rate on the building
safety provision.
(3) Adjusted net cash is
stated after deducting interest bearing loans and borrowings, but
before deducting IFRS 16 operating lease liabilities of £40.8
million at 30 September 2024 (30 September 2023: £45.2
million).
FY24 Highlights - Resilient
performance
·
Revenue of £362.4 million delivered predominantly from
previously sold developments on site, supported by two further
developments sold in the year and a successful first year of our
Refresh offering.
·
Significant improvement in adjusted operating profit from
£0.2 million to £10.6 million, reflecting:
- Two
schemes sold in the period, including our Stratford joint venture,
which enables the Group to benefit from a base profit and future
value generated by the scheme;
-
Successful completion of six schemes, generating gross
margins in line with guidance; and
-
Benefit of cost saving actions implemented in
FY23.
·
Continued focus on cash generation resulted in higher period
end gross and adjusted net cash balances of £97.0 million and £83.4
million, respectively.
·
Pipeline successes:
-
Achieved planning for a further c.2,600 PBSA beds, across
four schemes; and
-
Secured two further PBSA development sites, subject to
planning.
·
The net provision for building safety works has
decreased by £6.7 million to £48.0 million, reflecting:
-
Cash outflow of £16.2m, in line with expectations,
including completion of remediation works on three buildings;
and
-
An additional provision of £7.0 million, covering
certain additional properties and changes in scope on several
properties already in the provision.
·
Continuing the approach adopted at the FY23 year end, the
Board is prioritising the maintenance of financial flexibility and
consequently is not declaring a dividend; the Board will keep this
approach under review.
Outlook - Building on our resilience in
a challenging investment market
·
Investment market gradually showing signs of recovery, though
pace is likely linked to further reductions in gilt and interest
rates.
·
Medium term outlook remains strong with excellent sector
fundamentals continuing to drive investor sentiment and
allocations.
· In
the near term we continue to focus on the factors within our
control:
-
Successfully delivering our in-build projects;
-
Carefully managing our costs and cash; and
-
Continuing to broaden our revenue base with new sources of
income.
·
c.£300 million of contractually secure forward sold revenue
as at 30 September 2024, within a total pipeline of almost £2
billion.
·
Secured a new development partnership transaction in December
2024, to deliver 295 homes in St Helens, and letter of intent
signed on two further schemes.
·
Encouraging progress with Refresh following a successful
first year, with an active pipeline being pursued.
·
HSBC £50m banking facility extended by two years.
· The
Group remains focussed on developing its long-term pipeline, with
new acquisitions and planning consents in order to capitalise on a
market recovery, and continues to explore innovative structuring
and development funding arrangements to enable this.
Alex Pease,
Chief Executive Officer of Watkin Jones, said:
"The Group produced a resilient operational performance during
FY24, in what remains a difficult investment market. The slow pace
of interest rate cuts and timing of the general election meant
that, whilst investor sentiment remained positive, transactional
activity has not improved as quickly as expected. We responded by
focusing on the factors within our control: successfully delivering
our in-build projects and carefully managing our costs. We have
also continued to broaden our revenue base, opening up new sources
of income through our Refresh and development partnership
initiatives.
"While the investment market has continued to
be challenging, the sectors in which we operate remain attractive.
PBSA is still undersupplied and BTR offers a key solution to the
UK's housing shortage, helping to accelerate the delivery of new
homes and fostering communities. As a market-leading developer with
a strong track record, Watkin Jones is an ideal conduit for
institutional capital. Looking to the medium term, we believe that
there is an excellent opportunity in the sector and that we are
well placed to take advantage of that."
Analyst
meeting
A meeting for analysts will be held in person
at 09.30am today, Thursday 23rd January at the offices
of MHP Group, 60 Great Portland Street, London W1W 6RT.
A copy of the Full Year results presentation is
available on the Group's website:
http://www.watkinjonesplc.com.
An audio replay of the meeting with analysts
will be available after 12pm today at the following
link:
https://stream.brrmedia.co.uk/broadcast/67616bdd139c6b2fd9c48681/6790cc332fca8d88fde0f43b
For
further information:
Watkin Jones
plc
|
|
Alex Pease, Chief Executive Officer
|
Tel: +44 (0) 20 3617
4453
|
Simon Jones, Chief Financial Officer
|
www.watkinjonesplc.com
|
|
|
Peel Hunt
LLP (Nominated Adviser & Joint Corporate
Broker)
|
Tel: +44 (0) 20 7418
8900
|
Mike Bell / Ed Allsopp
|
www.peelhunt.com
|
|
|
Jefferies
Hoare Govett (Joint Corporate
Broker)
|
Tel: +44 (0) 20 7029
8000
|
James Umbers / Paul Bundred
|
www.jefferies.com
|
|
|
|
Media
enquiries:
MHP
Group
|
|
Reg Hoare / Rachel Farrington
|
Tel: +44 (0)
7801 894577
|
watkinjones@mhpgroup.com
|
www.mhpgroup.com
|
Notes to Editors
Watkin Jones is the UK's leading developer and
manager of residential for rent, with a focus on the build to rent,
student accommodation and affordable housing sectors. The Group has
strong relationships with institutional investors, and a reputation
for successful, on-time-delivery of high quality
developments. Since 1999, Watkin Jones has delivered over
50,000 student beds across 147 sites, making it a key player and
leader in the UK purpose-built student accommodation market, and is
increasingly expanding its operations into the build to rent
sector, where it has delivered 2,200 apartments across 12 schemes
to date. In addition, Fresh, the Group's specialist
accommodation management business, manages c.19,000 student beds
and build to rent apartments on behalf of its institutional
clients. Watkin Jones has also been responsible for over 80
residential developments, ranging from starter homes to executive
housing and apartments.
The Group's competitive advantage lies in its
experienced management team and capital-light business model, which
enables it to offer an end-to-end solution for investors, delivered
entirely in-house with minimal reliance on third parties, across
the entire life cycle of an asset.
Watkin Jones was admitted to trading on AIM in
March 2016 with the ticker WJG.L. For additional information
please visit
www.watkinjonesplc.com
Chief Executive Officer's
review
The Group produced a resilient operational
performance in FY24, in the context of a difficult investment
market. The slow pace of interest rate cuts and the surprise timing
of the general election meant that whilst investor sentiment
remained positive, transactional activity on developments has not
improved as quickly as expected, and we completed fewer forward
sales as a result. We responded by focusing on the factors within
our control: successfully delivering our in-build projects,
carefully managing our costs and further increasing our resilience.
In particular, we have broadened our revenue base, opened up new
sources of income and worked hard to protect our cash
position.
While the investment market has continued to be
challenging, the sectors in which we operate remain attractive.
PBSA is still undersupplied and BTR offers a key solution to the
UK's housing shortage, helping to accelerate the delivery of new
homes and fostering communities. Rents in both sectors continue to
grow. We are also encouraged that the new government is
pro-housebuilding and wants to unblock the planning system to meet
its ambitious housing targets.
Performance
During FY24 we completed five projects and
handed over the first phase of a sixth. All finished on time and
materially to budget, despite being procured and delivered in a
very difficult construction environment, with high build cost
inflation and supply chain disruption during
FY22 and FY23. Our in-build sites are all
progressing to plan. I am pleased that in the year we were able to
close two forward sale transactions of our PBSA schemes at
Stratford in East London and at Gas Lane in Bristol.
Group revenue was £362.4 million (FY23: £413.2
million), down 12.3%. In part this reflected the accounting
treatment of the transaction of the Stratford development with
Housing Growth Partnership (HGP), discussed later in this report.
While it shares many of the characteristics of a forward sale, it
was accounted for as the disposal of a subsidiary rather than a
land sale. This excluded it from revenue, which would otherwise
have been £24.8 million higher.
Gross profit reduced slightly to £33.8 million
(FY23: £34.9 million) although operating profit before exceptional
items was up materially at £10.6 million (FY23: £0.2
million).
BTR was again the largest contributor to our
revenue but the improved profitability of our PBSA developments was
the main driver of our increased profits. We were also pleased by
the initial results of our Refresh business (see below), which,
from a standing start, doubled our budget targets with revenue of
£10.9 million at a strong gross margin of 13.8%.
At the year end, we achieved a better cash
position than we forecast, with an adjusted net cash position of
£83.4 million (30 September 2023: £43.9 million) and total cash and
available facilities of £143.2 million (30 September 2023: £103.6
million), meaning our balance sheet remains strong.
Strategy
We have continued to successfully implement our
three-part strategy, which aims to diversify our sources of income
in residential to rent, drive operational efficiency and ensure we
are a responsible business.
Diversify our sources of
income
Forward sales remain central to our model but
with limited activity during the period, we have been proactive in
leveraging
our expertise in the residential for rent sector
by developing new approaches, broadening our offering and
diversifying our income streams. We are pursuing further
'Development Partnerships' with clients, looking to accelerate
delivery and revenues by acquiring sites with planning consent or
developing a consented site our partner already owns. Also, post
FY24 close, we signed a development partnership with Torus to build
295 new affordable homes in Moss Nook, St Helens. This is another
very positive example of us diversifying our sources of
income.
The joint venture with HGP is an example of us
exploring and executing alternative structures and in the case of
that deal we have a significant opportunity to outperform our
underwriting whilst managing risk.
We will continue to consider differing types of
transaction which give us access to capital, and the potential to
charge fees, whilst leveraging our leading development and
construction expertise in the sector. Such flexibility should
enable us to develop our pipeline and place the business in a
strong position to capitalise on the opportunities that arise when
the market recovers.
We will continue to keep an open mind when
exploring the funding options available to us, in order to provide
a robust business in the long-term interests of our
stakeholders.
Our new Refresh business stream, meanwhile, has
turned a challenge into an opportunity, as clients saw the
high
standard of our building safety remediation work
and asked us to apply that skill and experience to remediate their
other assets.
This service can be further expanded to include
a fuller refurbishment and repositioning of an asset. We are
leveraging our wide network of institutional contacts to grow the
business and the volume of assets requiring remediation and the
level of interest suggests we can achieve meaningful revenues and
further diversify our income. To position ourselves to take
advantage of this opportunity, we have created a dedicated team to
provide this offering, which includes refurbishment and
redevelopment. This team works closely with Fresh, who provide
insight on resident needs, which can then be incorporated into our
proposal.
Driving operational
efficiency
Driving efficiencies was a key focus in FY24, as
we began the second phase of our programme to deliver excellence
through operational improvement. The aim is to further improve
productivity and efficiency while reducing risk, ensuring our
processes, governance and decision-making work well and set us up
to outperform. As part of this, we have redesigned our Delivery
function to ensure we have the right resources in the right place,
and to give our people the capacity to lead. Richard Harris,
Managing Director of Group Delivery, is retiring in January 2025
and we have taken the opportunity to split his role. We have
promoted and appointed to the executive team Gwyn Pritchard and
Michael Bunyan to head up Construction and Project Services
respectively. Richard has mentored them as part of our succession
planning, to ensure a smooth transition. I want to thank Richard
for his important contribution to the Group. We have also added to
the executive team in the year with the appointment of Simon Jones
as Chief Financial Officer and Adam McGhin as Chief Legal Officer
& Company Secretary. Both Simon and Adam have substantial
experience in the real estate sector and their leadership will
prove key in driving forward the business to achieve our strategic
goals.
Build cost inflation reduced during FY24 and we
also benefited from our efforts to mitigate rising costs, including
developing stronger relationships with our supply chain. We have
created excellent partnerships with suppliers in FY24 to further
improve our buying power and held our second supplier conference,
with an enthusiastic reception as we launched Refresh to
them.
The Fresh division continues to provide a
reliable income stream to the business. Having a management arm is
also hugely accretive to our understanding of the sector and what
really matters to residents when living in PBSA and BTR buildings.
We anticipate further opportunity to increase Fresh's market share
over the coming years as competitors exit the market.
Being a responsible
business
This has been a tough period for our people but
we have worked hard to keep them engaged and motivated, and I am
pleased that we have retained our key personnel and skillsets. We
have also maintained our exceptional health and safety record,
substantially outperforming the peer group average.
Refresh captures everything good about
sustainability. It gives people a better, safer place to live,
helps improve the surrounding area and is good for the planet, as
we can extend the building's useful life and avoid the substantial
carbon emissions from replacing it. We also continue to reduce our
own environmental impact. For example, we have redesigned the
standard student bedroom and reduced the associated Scope 3
emissions by 10%. We are also diverting 99.15% of waste from
landfill.
We made good progress with building safety
remediation in the year, completing three projects at a cash cost
in line with our expectations. The number of buildings in scope,
the extent of the work required and discussions with building
owners on reimbursement all continue to evolve, and the Board took
the decision to recognise an additional £7.0 million liability
during the year.
People
Our people are our greatest strength. The
expertise and market-leading position of the business flows
directly from the skills and quality of our people. When I carry
out site visits throughout year, I am always struck and inspired by
the knowledge and commitment of our staff. Their expertise is
fundamental in continuing to deliver our strategy for the benefit
of the residents and all of our stakeholders.
Outlook
We see good prospects for our capital- light
forward sale model. The attractions of our end markets mean there
is significant capital wanting to allocate to the residential to
rent sector but too few built assets to satisfy this demand. The
major shortage of accommodation means new assets are urgently
needed and the requirements of the Building Safety Act and focus on
ESG performance also mean investors want new, best-in-class
assets.
The low number of transactions in FY24 will
affect our FY25 results, by delaying revenue from building out
schemes we had expected to forward sell. The Group's performance
will be significantly influenced by the evolution in forward fund
liquidity over the coming months and, while it is possible to
deliver year-on-year progress in FY25, this will require market
conditions to improve at a faster pace as we enter the new
financial year.
The business will continue to grow our
diversification strategies in 'Refresh' and 'Development
Partnerships' across the UK living sectors to provide a resilient
base for our traditional transactional and planning-led development
activities. We will also continue to assess innovative and
alternative real estate funding opportunities if accretive to the
scale and speed of growth in the business.
As a market-leading developer with a strong
track record, Watkin Jones is an ideal conduit for institutional
capital. Further interest rate cuts are forecast, which should
improve forward fund liquidity. We are actively sourcing new land
for development and are currently marketing a number of schemes,
with encouraging investor interest. Looking to the medium term, we
believe that there is an excellent opportunity in the sector and
that we are well placed to take advantage of that.
Alex
Pease
Chief Executive Officer
23 January 2025
Operational review
Build To Rent
|
BTR apartments by estimated
year of practical completion
|
|
Total
pipeline
|
FY25
|
FY26
|
FY27
|
FY28
|
Forward sold
|
2,382
|
956
|
1,110
|
316
|
-
|
Forward sales in the
market
|
300
|
-
|
70
|
-
|
230
|
Sites secured subject to
planning
|
795
|
-
|
-
|
-
|
795
|
Total secured pipeline
|
3,477
|
956
|
1,180
|
316
|
1,025
|
Total revenues for the year were £211.3 million
(FY23: £207.7 million), up 1.7%. Revenues were generated by the
build-out of our forward sold developments and a development
partnership scheme in Cardiff. During the year, we reached
practical completion on our schemes at Hove and Lewisham, and
handed over the first phase of the Sherlock Street development in
Birmingham.
In FY24, we submitted planning on a site in
Leeds with the potential to deliver around 230 units, which was
approved just after year end. The current secured development
pipeline for BTR is shown in the table above. The pipeline has an
estimated future revenue value to us of £0.5 billion (FY23: £0.6
billion), of which £232 million is currently forward sold (FY23:
£447 million).
Gross profit for the year was £18.0 million
(FY23: £19.8 million), down 9.1%, resulting in a gross margin of
8.5% (FY23: 9.5%). This reflected the lack of land sales in the
period, with the build margins of certain in-year schemes being
lower than typical land margins.
We were delighted to win the BTR Specialist
Award at the national EG Awards 2023. The judges
commented:
"Watkin Jones has shown an incredible depth of
activity over the period, and pushed the boundaries when it came to
bringing capital to the BTR sector. The buildings Watkin Jones
delivers are uncompromising in terms of design and approach to ESG
standards and offer its residents a best-in-class
service."
Student Accommodation
|
PBSA beds by estimated year
of practical completion
|
|
Total
pipeline
|
FY25
|
FY26
|
FY27
|
FY28
onwards
|
Forward sold
|
657
|
260
|
397
|
-
|
-
|
Forward sales in the
market
|
2,605
|
-
|
-
|
330
|
2,275
|
Sites secured subject to
planning
|
1,594
|
-
|
-
|
-
|
1,594
|
Total secured pipeline
|
4,856
|
260
|
397
|
330
|
3,869
|
During the year we delivered three developments
as planned, completing Lower Parliament Street in Nottingham,
Metalworks in Bedminster, Bristol, and the Lower Bristol Road
scheme in Bath. We forward sold the 260-bed Gas Lane scheme in
Bristol, which will transform a brownfield site into a new student
community in one of the UK's largest urban regeneration zones. This
was our first transaction with a new client, Hines. We also sold
the 397-bed development in Stratford, East London, to a new joint
venture we created with the Housing Growth Partnership (HGP), a
social impact investor and part of Lloyds Banking Group. The JV is
owned 75% by HGP and 25% by us, with funding provided by HGP and
third-party debt.
We expect the JV will sell the completed scheme
once it is stabilised and we have the opportunity to receive a
further cash payment if the returns exceed agreed hurdle
rates.
Revenues from PBSA were £117.6 million (FY23:
£175.7 million), down 33.1%, in part because the HGP transaction
was accounted for as the disposal of a subsidiary rather than a
land sale. As a result it was not included within revenue, which
would have been £24.8 million higher if the transaction had been a
traditional forward sale. Despite reduced revenues, gross profit
rose 19.3% to £13.6 million (FY23: £11.4 million), resulting
in a much‑improved gross
margin of 11.6% (FY23: 6.5%). This reflects a recovery towards the
margins we have historically earned in this sector.
The margin in FY23 was suppressed by additional
build costs on a scheme in Exeter where the third-party main
contractor went into liquidation, as well as acceleration costs
required to achieve completion on some other
developments.
In FY24, we secured sites subject to securing
planning in Belfast (c.1,000 beds) and Bristol (358 beds). We also
obtained planning on three sites, with the potential to deliver
around 2,275 beds. The secured development pipeline for PBSA
is shown in the table above. This pipeline has an estimated future
revenue value to us of £0.8 billion (FY23: £0.9 billion), of which
£60 million is currently forward sold (FY23: £60
million).
Single Family Homes
The affordable-led single family homes business
completed 20 sales in the year (FY23: 36 sales), generating revenue
of £12.9 million (FY23: £19.6 million).
The business has continued to make progress at
its Crewe site but delays to house sales have increased holding and
management costs, eroding the margin on completed transactions.
Gross loss for the year was therefore £0.2 million (FY23: profit of
£1.9 million) at a gross margin of -1.6% (FY23: +9.7%). We are
looking at revising the planning at Crewe to reduce the number of
four-bed units and provide more two and three-bed units, which will
increase the potential for selling to single-family housing
funds.
In December 2024, we signed a development
partnership with Torus to construct 295 new affordable homes in St
Helens.
Refresh
Having performed a soft launch of this business
in the first half of the year, we successfully completed three
refurbishment projects on PBSA assets for an existing institutional
client. Total revenues in FY24 were £10.9 million, generating gross
profit of £1.5 million at a margin of 13.8%.
The completed projects renovated 800+ bedrooms
and more than 660sqm of amenity space over an 11-week period. The
room renovations started at the end of term and in just eight weeks
returned all rooms fully renovated for the new intake in September.
The amenity works transformed unused spaces into vibrant hubs. This
successful partnership has led to further active discussions on
future work.
With a dedicated team in place to deliver these
projects and an active pipeline, we anticipate good growth in FY25.
The PBSA sector currently has the greatest potential, given the
large proportion of outdated stock, but we also expect
opportunities to improve older private rented sector
accommodation.
Accommodation Management
Key
statistics
Student beds and BTR apartments under
management
FY24:
18,656
FY23: 23,064
Student net promoter score
FY24:
+36
FY23: +35
Revenues in Fresh fell 14.7% to £8.1 million
(FY23: £9.5 million), reflecting the 6,800 student beds that left
Fresh in October 2023 with the majority being managed by a new
in-house client platform. This was partially offset by Fresh taking
over the management of an existing 250-bed PBSA scheme and
mobilising a 120-bed BTR (affordable) scheme, as well as contract
wins to take on the management of 366 student beds in FY25 and
FY26. Fresh also mobilised 1,866 student beds ahead of the 2024/25
academic year, which will contribute to revenue in FY25.
At the end of FY24, Fresh had 18,656 units under
management across 58 schemes (FY23: 23,064 units across 71
schemes). Lower revenue resulted in gross profit of £4.4 million
(FY23: £6.0 million) at a margin of 54.3% (FY23: 64.8%).
We have a track record of excellent service and
our student net promoter score in the Global Student Living Index
(GSLI) increased for the fifth year in a row, to +36 (FY23: +35),
well above the benchmark of +14. We also retained our Platinum
certification. More than 4,600 of our residents took part in the
survey.
In the year Fresh collected several awards: GSLI
Best Learning Environment UK for Calico in Liverpool, Inspiring
Women in Property Awards - Mental Health and Wellbeing Initiative
of the Year and Property Week Heath and Wellbeing Award (2023). Our
wellbeing programme has been an important contributor to student
satisfaction and we reviewed it during FY24, giving us a five-year
roadmap with targets, to allow us to monitor our impact and do more
of what works.
To support our client service, we are investing
in a client portal, which we hope to launch in 2025. This will
enable clients to access data on their assets' financial,
operational and ESG performance in near real time, assisting their
onward reporting. We also continue to invest in our Yardi property
management platform and implementing the next upgrade. This brings
many advantages, including the ability to incorporate AI to
increase efficiency, for example managing initial interactions to
secure progression through our funnel and into the CRM.
Our market continues to evolve and consolidate,
and we believe Fresh's independence will be increasingly important
to clients. To support our growth plans, we have recruited a new
commercial director from a competitor. We are also seeing good
interest in our white-label offering, which enables asset owners to
have their own accommodation brand. We expect this to gain
traction in FY25.
Financial review
Strong
operational delivery, cost control and broadening our offering
contributed to substantially improved operating profit performance
in FY24.
|
Adjusted
results1
|
Statutory
results
|
|
FY24
|
FY23
|
FY24
|
FY23
|
|
£m
|
£m
|
£m
|
£m
|
Revenue
|
362.4
|
413.2
|
362.4
|
413.2
|
Gross profit
|
33.8
|
34.9
|
33.8
|
34.9
|
Operating profit/(loss)
|
10.6
|
0.2
|
3.6
|
(38.1)
|
Profit/(loss) before tax
|
9.2
|
(2.9)
|
(0.3)
|
(42.5)
|
1. A
reconciliation between adjusted and statutory results is shown
below.
Revenue
Group revenue for the year was £362.4 million
(FY23: £413.2 million), down 12.3%. Revenue was primarily generated
by our in-build developments, with the reduction in part reflecting
the accounting treatment of the transaction of our Stratford
development, which was executed as a disposal of subsidiary, rather
than traditional land sale. Revenue also benefited from an initial
contribution from our new Refresh offering.
On a segmental basis, revenue in the year was as
follows:
|
FY24
|
FY23
|
Change
|
|
£m
|
£m
|
%
|
Build To Rent
|
211.3
|
207.7
|
1.7
|
Student Accommodation
|
117.6
|
175.7
|
(33.1)
|
Affordable-led Homes
|
12.9
|
19.6
|
(34.2)
|
Accommodation Management
|
8.1
|
9.5
|
(14.7)
|
Refresh
|
10.9
|
-
|
|
Corporate
|
1.6
|
0.7
|
|
Group revenue
|
362.4
|
413.2
|
(12.3)
|
Information on divisional revenue performance
can be found in the operational review above.
Gross
profit
Gross profit for the year was £33.8 million
(FY23: £34.9 million), a decrease of 3.2%, with reduced revenue
offset by improvements in gross margin. Student Accommodation was
the primary contributor to this improved margin performance as a
result of the strong operational delivery of our ongoing
schemes.
On a segmental basis, gross profit in the year
was as follows:
|
FY24
|
FY23
|
Change
|
|
£m
|
£m
|
%
|
Build To Rent
|
18.0
|
19.8
|
(9.1)
|
Student Accommodation
|
13.6
|
11.4
|
19.3
|
Affordable-led Homes
|
(0.2)
|
1.9
|
(110.5)
|
Accommodation Management
|
4.4
|
6.0
|
(26.7)
|
Refresh
|
1.5
|
-
|
|
Corporate
|
(3.5)
|
(4.2)
|
|
Gross profit
|
33.8
|
34.9
|
(3.2)
|
See the operational review above for more
information on divisional gross profits. Corporate is primarily
central costs such as plant, insurance and legal expenses that are
not allocated to a business unit.
Operating
profit
Operating profit for the year was £3.6 million
(FY23: £(38.0) million loss). After adding back the exceptional
£7.0 million increase to the building safety provision, adjusted
operating profit for the year was £10.6 million (FY23: £0.2
million), reflecting the £6.3 million profit on divestment of the
Stratford PBSA scheme.
Operating loss in the prior year was after
charging:
· a
£4.6 million loss on disposal of PRS assets; and
·
£38.1 million of exceptional administrative expenses,
comprising £35.0 million provided for remedial costs associated
with building safety and £3.1 million of one-off restructuring
costs.
Our adjusted operating profit of £10.6 million
in FY24 therefore represents a significantly improved underlying
result.
Administration expenses, excluding the impact of
exceptional items, reduced to £29.5 million (FY23: £30.1 million),
demonstrating strong cost control in the face of continued
inflation in services costs and wages.
Finance
costs
Finance costs for the year were £4.9 million
(FY23: £5.0 million). These costs included:
· the
finance cost of capitalised leases under IFRS 16, which totalled
£1.7 million (FY23: £1.8 million);
· an
exceptional charge of £2.5 million (FY23: £1.5 million) for the
unwind of the discount of the building safety provision (see
below); and
·
fees associated with the availability of our revolving credit
facility (RCF).
Finance costs in FY23 also included interest on
the loans previously held with Svenska Handelsbanken AB, which we
repaid in that year.
Loss before
tax
Loss before tax for the year was £0.3 million
(FY23: loss before tax of £42.5 million). Adjusted profit before
tax, which excludes the impact of the exceptional items, was £9.2
million (FY23: adjusted loss before tax of £2.9
million).
Taxation
The corporation tax credit was £2.2 million
(FY23: credit of £9.9 million). The effective tax credit rate was
less than the standard UK corporation tax rate of 25% for the year,
primarily as a result of tax reliefs utilised on disposal of a
subsidiary. Cash tax in respect of FY24 was minimal, as a result of
utilising brought forward tax losses.
Information on our tax strategy can be found in
the Investor section of our website, watkinjonesplc.com.
Earnings per
share
Basic earnings per share from continuing
operations for the year was 0.7 pence (FY23: 12.7 pence loss per
share). Adjusted basic earnings per share, which excludes the
impact of exceptional items, was 3.5 pence (FY23: 0.6
pence).
Dividends
The Board has continued to prioritise the
Group's financial flexibility during the current period of market
disruption and has therefore not declared any dividends in respect
of FY24. The Board will keep this under review. In FY23, we paid an
interim dividend of 1.4 pence per share and no final
dividend.
At 30 September 2024, the Company had
distributable reserves of £41.6 million available to pay
dividends.
EBITDA
EBITDA, which is calculated as set out below,
was £11.2 million (FY23: loss of £21.0 million). Adjusted EBITDA,
which excludes exceptional items, was £18.2 million (FY23: £17.2
million), with an adjusted EBITDA margin of 5.0% (FY23:
4.2%).
Return on
capital employed
The return on capital employed (ROCE) for the
year, calculated as set out below, increased to 14.8% (FY23: 0.2%)
as a result of our improved profitability.
Building
safety
We continue to focus on delivering our building
safety rectification obligations and completed works on three
buildings in FY24, with a cash outflow of £16.2 million in line
with our expectations.
Following the conclusion of investigations
undertaken, necessary remedial works were identified at further
properties, and the scope of works at a number of properties
already under remediation has been revised. An additional net
provision of £7.0 million (30 September 2023: £35.0 million) has
therefore been made during the year, for which further information
is provided in note 4 to the financial statements.
As for many other participants in our industry,
the properties in scope of the government's guidance and
legislation continue to evolve, as do the range and cost of works.
We are monitoring this as building investigations and discussions
with building owners continue. The provision recognised represents
our best estimate of the amounts required to remediate those
properties where we expect remediation works to be required.
However, as disclosed in note 4 to the financial statements, there
are a number of properties for which the Group's liability remains
uncertain and as such, we consider these to be contingent
liabilities until such time as there is greater clarity on the
Group's obligations or the extent, if any, of remedial works
required.
As shown in the table below, at the year end we
had a net provision of £48.0 million, after offsetting a £7.6
million reimbursement asset representing contractually agreed
customer contributions to the remediation works.
Building safety provision
|
Provision
|
Asset
|
Total
|
|
£m
|
£m
|
£m
|
At 1 October 2023
|
65.6
|
(10.9)
|
54.7
|
Arising during the year
|
8.1
|
(1.1)
|
7.0
|
Utilised in the year
|
(21.1)
|
4.9
|
(16.2)
|
Unwind of discount rate
|
3.0
|
(0.5)
|
2.5
|
At
30 September 2024
|
55.6
|
(7.6)
|
48.0
|
Our current expectation is for a cash outflow of
approximately £10.6 million in FY25 with the balance between FY26
and FY30. Given these costs will be incurred in future years, the
provision is discounted to its present value. As the discount
unwinds over time, the change in the present value is recognised as
an exceptional finance cost, as described above.
Statement of
financial position
At 30 September 2024, non-current assets
amounted to £69.0 million (FY23: £60.2 million), with the most
significant item being the carrying value of the leased student
accommodation investment properties amounting to £20.8 million
(FY23: £24.2 million).
The deferred tax asset, predominantly relating
to carried forward losses from the year ended 30 September 2023,
amounted to £15.1 million (FY23: £12.1 million) and is expected to
be fully utilised in the short to medium term.
Right-of-use assets relating to office and car
leases amounted to £5.7 million (FY23: £5.3 million). Intangible
assets relating to Fresh amounted to £11.0 million (FY23: £11.6
million) and were reduced by the amortisation charge of £0.6
million in the year.
The movement in the building safety provision
and associated reimbursement assets is described above.
Inventory and work in progress was £94.3 million
(FY23: £123.5 million), with the decrease reflecting the forward
sale during the period of our Stratford and Bristol PBSA
sites.
Contract assets decreased significantly in the
year to £36.5 million (FY23: £66.4 million) reflecting the final
payment balances which are received on completion of developments
during the year, particularly from a number of BTR developments
which were close to completion at the prior year end, and two PBSA
schemes which completed during September 2024. Contract liabilities
increased by £1.8 million during the year to £3.3
million.
Interest-bearing loans and borrowings reduced to
£13.6 million at 30 September 2024 (FY23: £28.5 million) (see 'Bank
facilities' below).
Lease liabilities were reduced to £40.8 million
(FY23: £45.2 million), reflecting capital repayments made in the
year offset by indexed rent increases on our student leased
investment properties.
At the year end, we had a cash balance of £97.0
million and loans of £13.6 million, resulting in a net cash
position of £83.4 million. At 30 September 2023, we had a cash
balance of £72.4 million and loans of £28.5 million, resulting in a
net cash position of £43.9 million.
Net cash balances are stated before deducting
the lease liabilities of £40.8 million (30 September 2023: £45.2
million), arising as a result of applying IFRS 16. The lease
liabilities relate primarily to several historic student
accommodation sale and leaseback properties, for which the future
lease rental liabilities are expected to be substantially covered
by the future net student rental incomes to be received.
Cash
flow
In a typical year, the Group's cash balance
peaks around the year end, as we receive the final payments on
student accommodation developments completing ahead of the new
academic year, as well as initial proceeds from the latest forward
sales.
The Group is then a net user of cash until the
following year end, as a result of outflows such as tax and
dividend payments (when paid), overhead costs and land
purchases.
However, as in the prior year, we expect
our cash flow profile in FY25 will be more evenly spread than in
previous years. This reflects the anticipated physical completions
of some of our BTR developments in FY25, which will result in the
Group receiving these final payments throughout the
year.
The cash balance at the year end is still
important for funding our day-to-day cash requirements and for
putting the Group in a strong position when bidding for new
sites.
The Group's net cash inflow from operating
activities for the year was £30.2 million (FY23: outflow of £31.5
million), primarily reflecting the collection of bullet payments on
our schemes completed during the year.
Net finance costs paid totalled £1.2 million
(FY23: £2.8 million), including the finance charges on the
capitalised lease liabilities of £1.7 million (FY23: £1.8
million).
No dividends were paid in the year (FY23: £15.1
million). Dividends paid in FY23 comprised the final dividend for
FY22 and the interim dividend for FY23.
Cash and net
debt
|
FY24
|
FY23
|
|
£m
|
£m
|
Operating profit before exceptional
items
|
10.6
|
0.2
|
Loss/(profit) on disposal of fixed
assets
|
0.1
|
(0.3)
|
Depreciation and
amortisation
|
6.9
|
11.5
|
Profit on disposal of
subsidiary
|
(6.3)
|
-
|
Decrease/(increase) in working
capital
|
16.2
|
(28.6)
|
Finance costs paid
|
(1.2)
|
(2.8)
|
Tax received/(paid)
|
3.9
|
(11.5)
|
Net
cash flow from operating activities
|
30.2
|
(31.5)
|
(Purchase)/sale of fixed
assets
|
(0.1)
|
15.0
|
Cash flow from joint venture
interests including Stratford disposal
|
16.9
|
-
|
Dividends paid
|
-
|
(15.1)
|
Payment of lease
liabilities
|
(7.3)
|
(6.8)
|
Repayment of borrowings
|
(15.1)
|
-
|
Increase/(decrease) in cash
|
24.6
|
(38.4)
|
Cash at beginning of year
|
72.4
|
110.8
|
Cash at end of year
|
97.0
|
72.4
|
Less: borrowings
|
(13.6)
|
(28.5)
|
Net
cash before deducting lease liabilities
|
83.4
|
43.9
|
Less: lease liabilities
|
(40.8)
|
(45.2)
|
Net
cash/(debt)
|
42.6
|
(1.3)
|
|
|
|
Total cash and available facilities
|
|
|
|
FY24
|
FY23
|
|
£m
|
£m
|
Cash and cash equivalents
|
97.0
|
72.4
|
Revolving credit facility
(RCF)
|
50.0
|
50.0
|
Drawn balance on RCF
|
(13.8)
|
(28.8)
|
Overdraft
|
10.0
|
10.0
|
Total cash and available facilities
|
143.2
|
103.6
|
Bank
facilities
At the year end, the Group had the following
bank facilities with HSBC:
· an RCF of £50.0 million, which we can use to fund land
acquisitions and development work. The RCF had £13.8 million drawn
against it at the year end (30 September 2023: £28.8 million);
and
· an undrawn overdraft facility of £10.0 million.
Total cash and available facilities at 30
September 2024 therefore stood at £143.2 million (30 September
2023: £103.6 million).
Subsequent to the year end, the Group has agreed
a two-year extension to these facilities, which will now run to 30
November 2027. The overdraft has been replaced with an accordion
facility within the RCF of an additional £10.0 million, to support
future land acquisitions.
Going
concern
We have undertaken a thorough review of the
Group's ability to continue to trade as a going concern for the
period to 31 January 2026. The basis of the review and an analysis
of the downside risks is set out in note 2.1.
Alternative
performance measures (APMs)
We use APMs as part of our financial reporting,
alongside statutory reporting measures. These APMs are provided for
the following reasons:
1. to present users of the
annual report with a clear view of what we consider to be the
results of our underlying operations, enabling consistent
comparisons over time and making it easier for users of the report
to identify trends;
2. to provide additional
information to users of the annual report about our financial
performance or position;
3. to show the performance
measures used by the Board in determining dividend payments;
and
4. to show the performance
measures that are linked to remuneration for the Executive
Directors
The following
APMs appear in this annual report
|
|
Reconciliation
|
|
|
|
|
|
FY24
|
FY23
|
|
Reason for use
|
|
£'000
|
£'000
|
Adjusted operating
profit/(loss)
|
1
|
Operating profit/(loss)
|
3,566
|
(37,970)
|
|
|
Add: exceptional items in
administrative expenses
|
7,001
|
38,140
|
|
|
Adjusted operating profit
|
10,567
|
170
|
Adjusted profit/(loss) before
tax
|
1,4
|
Loss before tax
|
(307)
|
(42,459)
|
|
|
Add: exceptional items
|
9,518
|
39,598
|
|
|
Adjusted profit/(loss) before tax
|
9,211
|
(2,861)
|
Adjusted basic
earnings/(losses)
|
1,3,4
|
Profit/(loss) after tax
|
1,895
|
(32,547)
|
per share
|
|
Add: exceptional items
|
9,518
|
39,598
|
|
|
Less: tax on exceptional
items
|
(2,380)
|
(8,716)
|
|
|
Adjusted profit/(loss) after tax
|
9,033
|
(1,665)
|
|
|
Weighted average number of
shares
|
256,564,829
|
256,434,903
|
|
|
Adjusted basic earnings/(losses) per share
|
3.52 pence
|
(0.65)
pence
|
EBITDA
|
1
|
Operating profit/(loss)
|
3,566
|
(37,970)
|
|
|
Add: share of loss in joint
ventures
|
(8)
|
(13)
|
|
|
Add: impairment of land
assets
|
769
|
5,496
|
|
|
Add: loss on disposal of non-core
assets
|
-
|
4,584
|
|
|
Add: depreciation
|
6,346
|
6,388
|
|
|
Add: amortisation
|
559
|
559
|
|
|
EBITDA
|
11,232
|
(20,956)
|
Adjusted EBITDA
|
1
|
EBITDA
|
11,232
|
(20,956)
|
|
|
Add: exceptional items in
administrative expenses
|
7,001
|
38,140
|
|
|
Adjusted EBITDA
|
18,233
|
17,184
|
Adjusted net cash
|
2
|
Net cash/(debt)
|
42,602
|
(1,294)
|
|
|
Add: lease liabilities
|
40,769
|
45,195
|
|
|
Adjusted net cash
|
83,371
|
43,901
|
Return on capital
employed
|
1,2
|
Adjusted operating profit
|
10,567
|
170
|
|
|
Net assets at 30
September
|
132,590
|
130,005
|
|
|
Less: adjusted net cash
|
(83,371)
|
(43,901)
|
|
|
Less: intangible assets
|
(11,047)
|
(11,606)
|
|
|
Less: investment property
(leased)
|
(20,751)
|
(24,240)
|
|
|
Less: right-of-use assets
|
(5,747)
|
(5,276)
|
|
|
Add: lease liabilities
|
40,769
|
45,195
|
|
|
Adjusted net assets at 30
September
|
52,443
|
90,177
|
|
|
Adjusted net assets at 1
October
|
90,177
|
99,265
|
|
|
Average adjusted net assets
|
71,310
|
94,721
|
|
|
Return on capital employed
|
14.8%
|
0.2%
|
Simon
Jones
Chief Financial Officer
23 January 2025
Consolidated statement of
comprehensive income
for the year ended 30 September 2024
|
|
Year ended 30 September
2024
|
Year
ended 30 September 2023
|
|
|
Before
|
|
|
Before
|
|
|
|
|
exceptional
|
Exceptional
|
|
exceptional
|
Exceptional
|
|
|
|
items
|
items
|
Total
|
items
|
items
|
Total
|
|
Notes
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Continuing operations
|
|
|
|
|
|
|
|
Revenue
|
5
|
362,371
|
-
|
362,371
|
413,236
|
-
|
413,236
|
Cost of sales
|
|
(328,565)
|
-
|
(328,565)
|
(378,377)
|
-
|
(378,377)
|
Gross profit
|
|
33,806
|
-
|
33,806
|
34,859
|
-
|
34,859
|
Administrative expenses
|
6
|
(29,499)
|
(7,001)
|
(36,500)
|
(34,689)
|
(38,140)
|
(72,829)
|
Profit on disposal of
subsidiary
|
|
6,260
|
-
|
6,260
|
-
|
-
|
-
|
Operating profit/(loss)
|
|
10,567
|
(7,001)
|
3,566
|
170
|
(38,140)
|
(37,970)
|
Share of loss in joint
ventures
|
|
(8)
|
-
|
(8)
|
(13)
|
-
|
(13)
|
Finance income
|
|
1,008
|
-
|
1,008
|
496
|
-
|
496
|
Finance costs
|
|
(2,356)
|
(2,517)
|
(4,873)
|
(3,514)
|
(1,458)
|
(4,972)
|
Profit/(loss) before tax
|
|
9,211
|
(9,518)
|
(307)
|
(2,861)
|
(39,598)
|
(42,459)
|
Income tax
(expense)/credit
|
8
|
(178)
|
2,380
|
2,202
|
1,196
|
8,716
|
9,912
|
Profit/(loss) for the year attributable to ordinary equity
holders of the parent
|
|
9,033
|
(7,138)
|
1,895
|
(1,665)
|
(30,882)
|
(32,547)
|
Other comprehensive income
|
|
|
|
|
|
|
|
That will not be reclassified to
profit or loss in subsequent periods:
|
|
|
|
|
|
|
|
Net loss on equity instruments
designated at fair value through other comprehensive income, net of
tax
|
|
(236)
|
-
|
(236)
|
(188)
|
-
|
(188)
|
Total comprehensive income/(loss) for the year attributable to
ordinary equity holders of the parent
|
|
8,797
|
(7,138)
|
1,659
|
(1,853)
|
(30,882)
|
(32,735)
|
|
|
Pence
|
Pence
|
Pence
|
Pence
|
Pence
|
Pence
|
Earnings per share for the year attributable to ordinary
equity holders of the parent
|
|
|
|
|
|
|
|
Basic earnings/(loss) per
share
|
9
|
3.521
|
(2.782)
|
0.739
|
(0.649)
|
(12.043)
|
(12.692)
|
Diluted earnings/(loss) per
share
|
9
|
3.497
|
(2.763)
|
0.734
|
(0.649)
|
(12.043)
|
(12.692)
|
Consolidated statement of financial
position
as at 30 September 2024
|
|
30
September
|
30
September
|
|
|
2024
|
2023
|
|
Notes
|
£'000
|
£'000
|
Non-current assets
|
|
|
|
Intangible assets
|
|
11,047
|
11,606
|
Investment property
(leased)
|
|
20,751
|
24,240
|
Right-of-use assets
|
|
5,747
|
5,276
|
Property, plant and
equipment
|
|
1,401
|
1,796
|
Investment in joint
ventures
|
|
7,952
|
1
|
Reimbursement assets
|
11
|
6,147
|
4,007
|
Deferred tax assets
|
|
15,090
|
12,096
|
Other financial assets
|
|
866
|
1,129
|
|
|
69,001
|
60,151
|
Current assets
|
|
|
|
Inventory and work in
progress
|
|
94,266
|
123,516
|
Contract assets
|
|
36,538
|
66,368
|
Trade and other
receivables
|
|
31,191
|
35,104
|
Reimbursement assets
|
11
|
1,470
|
6,858
|
Current tax receivable
|
|
2,461
|
7,088
|
Cash and cash equivalents
|
|
96,962
|
72,431
|
|
|
262,888
|
311,365
|
Total assets
|
|
331,889
|
371,516
|
Current liabilities
|
|
|
|
Trade and other payables
|
|
(86,054)
|
(100,723)
|
Contract liabilities
|
|
(3,252)
|
(1,469)
|
Interest-bearing loans and
borrowings
|
|
-
|
-
|
Lease liabilities
|
|
(7,750)
|
(7,567)
|
Provisions
|
11
|
(12,090)
|
(24,457)
|
|
|
(109,146)
|
(134,216)
|
Non-current liabilities
|
|
|
|
Interest-bearing loans and
borrowings
|
|
(13,591)
|
(28,530)
|
Lease liabilities
|
|
(33,019)
|
(37,628)
|
Provisions
|
11
|
(43,543)
|
(41,137)
|
|
|
(90,153)
|
(107,295)
|
Total liabilities
|
|
(199,299)
|
(241,511)
|
Net
assets
|
|
132,590
|
130,005
|
Equity
|
|
|
|
Share capital
|
|
2,567
|
2,564
|
Share premium
|
|
84,612
|
84,612
|
Merger reserve
|
|
(75,383)
|
(75,383)
|
Fair value reserve of financial
assets at FVOCI
|
|
162
|
425
|
Share‑based payment reserve
|
|
1,780
|
1,407
|
Retained earnings
|
|
118,852
|
116,380
|
Total equity
|
|
132,590
|
130,005
|
Consolidated statement of changes in
equity
for the year ended 30 September 2024
|
|
|
|
Fair
value
|
|
|
|
|
|
|
|
reserve
of
|
|
|
|
|
|
|
|
financial
|
Share-based
|
|
|
|
Share
|
Share
|
Merger
|
assets
at
|
payment
|
Retained
|
|
|
capital
|
premium
|
reserve
|
FVOCI
|
reserve
|
earnings
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Balance at 30 September
2022
|
2,564
|
84,612
|
(75,383)
|
662
|
526
|
163,972
|
176,953
|
Loss for the year
|
-
|
-
|
-
|
-
|
-
|
(32,547)
|
(32,547)
|
Other comprehensive
income
|
-
|
-
|
-
|
(237)
|
-
|
49
|
(188)
|
Total comprehensive income
|
-
|
-
|
-
|
(237)
|
-
|
(32,498)
|
(32,735)
|
Share-based payments
|
-
|
-
|
-
|
-
|
1,067
|
-
|
1,067
|
Recycled reserve for fully vested
share-based payment schemes
|
-
|
-
|
-
|
-
|
(186)
|
186
|
-
|
Deferred tax debited directly to
equity
|
-
|
-
|
-
|
-
|
-
|
(151)
|
(151)
|
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
(15,129)
|
(15,129)
|
Balance at 30 September 2023
|
2,564
|
84,612
|
(75,383)
|
425
|
1,407
|
116,380
|
130,005
|
Profit for the year
|
-
|
-
|
-
|
-
|
-
|
1,895
|
1,895
|
Other comprehensive
income
|
-
|
-
|
-
|
(263)
|
-
|
27
|
(236)
|
Total comprehensive income
|
-
|
-
|
-
|
(263)
|
-
|
1,922
|
1,659
|
Share-based payments
|
-
|
-
|
-
|
-
|
901
|
-
|
901
|
Recycled reserve for fully vested
share-based payment schemes
|
-
|
-
|
-
|
-
|
(528)
|
528
|
-
|
Issue of new share
capital
|
3
|
-
|
-
|
-
|
-
|
-
|
3
|
Deferred tax credited directly to
equity
|
-
|
-
|
-
|
-
|
-
|
22
|
22
|
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Balance at 30 September 2024
|
2,567
|
84,612
|
(75,383)
|
162
|
1,780
|
118,852
|
132,590
|
Consolidated statement of cash
flows
for the year ended 30 September 2024
|
|
Year ended
|
Year
ended
|
|
|
30
September
|
30
September
|
|
|
2024
|
2023
|
|
Notes
|
£'000
|
£'000
|
Cash flows from operating activities
|
|
|
|
Cash inflow/(outflow) from
operations
|
12
|
27,521
|
(17,215)
|
Interest received
|
|
1,008
|
496
|
Interest paid
|
|
(2,177)
|
(3,315)
|
Tax received/(paid)
|
|
3,872
|
(11,466)
|
Net
cash inflow/(outflow) from operating activities
|
|
30,224
|
(31,500)
|
Cash flows from investing activities
|
|
|
|
Acquisition of property, plant and
equipment
|
|
(120)
|
(550)
|
Proceeds on disposal of property,
plant and equipment
|
|
12
|
210
|
Proceeds on disposal of PRS
assets
|
|
-
|
15,323
|
Proceeds on disposal of
subsidiary
|
|
6,260
|
-
|
Repayment of related party loan
following disposal of subsidiary
|
|
18,540
|
-
|
Investments in joint venture
interests
|
|
(7,951)
|
-
|
Net
cash inflow from investing activities
|
|
16,741
|
14,983
|
Cash flows from financing activities
|
|
|
|
Dividends paid
|
|
-
|
(15,129)
|
Payment of principal portion of
lease liabilities
|
|
(7,370)
|
(6,806)
|
Drawdown of RCF
|
|
-
|
27,579
|
Repayment of bank loans and
RCF
|
|
(15,064)
|
(27,537)
|
Net
cash outflow from financing activities
|
|
(22,434)
|
(21,893)
|
Net
increase/(decrease) in cash
|
|
24,531
|
(38,410)
|
Cash and cash equivalents at 1
October 2023 and 1 October 2022
|
|
72,431
|
110,841
|
Cash and cash equivalents at 30 September 2024 and 30
September 2023
|
|
96,962
|
72,431
|
Notes to the consolidated financial
statements
for the year ended 30 September 2024
1. General
information
Watkin Jones plc (the 'Company') is a public
limited company incorporated in the United Kingdom under the
Companies Act 2006 (registration number 9791105) and its shares are
listed on the Alternative Investment Market of the London Stock
Exchange. The Company is domiciled in the United Kingdom and its
registered address is 12 Soho Square, London, United Kingdom, W1D
3QF.
The principal activities of the Company and its
subsidiaries (collectively the 'Group') are those of property
development and the management of properties for multiple
residential occupation.
The consolidated financial statements for the
Group for the year ended 30 September 2024 comprise the Company and
its subsidiaries. The basis of preparation of the consolidated
financial statements is set out in note 2 below.
2. Basis of
preparation
The financial statements of the Group have been
prepared and approved by the Directors in accordance with
International Accounting Standards in conformity with the
requirements of the Companies Act 2006 and in accordance with
United Kingdom adopted International Accounting
Standards.
The preparation of financial information in
conformity with IFRS requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting
period. Although these estimates are based on management's best
knowledge of the amount, event or actions, actual events may
ultimately differ from those estimates.
The financial information set out above does not
constitute the Group's statutory accounts for the years ended 30
September 2024 or 2023, but is derived from those accounts.
Statutory accounts for 2023 have been delivered to the Registrar of
Companies, and those for 2024 will be delivered in due course. The
auditor has reported on those accounts; their reports were (i)
unqualified, (ii) did not include a reference to any matters to
which the auditor drew attention by way of emphasis without
qualifying their report and (iii) did not contain statements under
Section 498(2) or (3) of the Companies Act 2006.
The accounting policies set out in the notes
have, unless otherwise stated, been applied consistently to all
periods presented in these financial statements. The financial
statements are prepared on the historical cost basis except as
disclosed in these accounting policies.
The financial statements are presented in pounds
sterling and all values are rounded to the nearest thousand
(£'000), except when otherwise indicated.
2.1
Going concern
The Directors have undertaken a thorough review
of the Group's ability to continue to trade as a going concern for
the period to 31 January 2026 (the 'forecast period'). This review
has been undertaken taking into consideration the following
matters.
Liquidity
At 30 September 2024, the Group had a robust
liquidity position, with cash and available headroom in its banking
facilities totalling £143.2 million, as set out below.
|
£m
|
Cash balances
|
97.0
|
RCF headroom
|
36.2
|
Overdraft facility
|
10.0
|
Total cash and available facilities
|
143.2
|
Strong liquidity has been maintained through the
first quarter of the year ending 30 September 2025, providing the
Group with a good level of cash and available banking facilities
for the year ahead.
The Group's revolving credit facility (RCF) is
committed and has recently been extended to November 2027 to give
flexibility given the current market conditions. The overdraft
facility has been replaced with a £10.0 million accordion option
within the RCF, which reduces associated facility charges for the
Group. The RCF can be used for the acquisition of land and
associated development works. All financial covenants under this
facility were met at 30 September 2024 and are forecast to
be met throughout the period to
31 January 2026.
Business
model
Our business model is capital light. By forward
selling or acting as development partners for the majority of our
build to rent, purpose built student accommodation and Refresh
developments, we receive payment before we incur any significant
development cash outflows.
In FY24 our business model has evolved to
include a joint venture structure at Stratford, which is not
capital intensive but does allow us to benefit from future market
improvement on disposal of the asset.
By controlling our pipeline we are able to
ensure that we only commit expenditure to projects that are either
development partnerships, are forward sold or on which we are
undertaking a modest level of enabling works.
In certain circumstances we may decide to
continue construction activities beyond the initial enabling phase,
without a forward sale agreement in place, but we take this
decision based on our available liquidity and can suspend the works
should it prove necessary. This greatly limits our exposure to
development expenditure which is not covered by cash
income.
Sites are normally secured on a subject to
satisfactory planning basis, which gives us time to manage the cash
requirements and to market them. We also take a cautious approach
to managing our land acquisition programme to ensure that we have
sufficient liquidity available to complete the acquisition of the
sites without any new forward sales being secured.
The Fresh business receives a regular
contractual monthly fee income from its multiple clients and the
short to medium‑term risk to
its revenue stream is low.
Our Refresh business involves little initial
investment or rolling working capital, with works completed
generally certified and invoiced on a monthly basis.
For our Affordable Homes business, which is
currently relatively small and only has a few sites in build, we
manage our development expenditure so that, other than for
infrastructure works, we only commit expenditure where it is
supported by a forward sales position. In addition, a significant
portion of our largest site has been forward sold such that we will
receive payment for development works as they progress.
We also receive rental income from tenants on
our leased PBSA assets. The PBSA assets are anticipated to be
almost fully occupied for the 2024/25 academic year.
Our business model and approach to cash
management therefore provides a high degree of
resilience.
Counterparty
risk
The Group's clients are predominantly blue-chip
institutional funds, and the risk of default is low. The funds for
a forward sold development are normally specifically allocated by
the client or backed by committed debt funding.
For forward sold developments, our cash income
remains ahead of our development expenditure through the life of
the development, such that if we were exposed to a client payment
default, we could suspend the works, thereby limiting any cash
exposure.
Fresh has many clients and these are mostly
institutional funds with low default risk.
Base case cash
forecast
We have prepared a base case cash forecast for
the forecast period, based on our current business plan and trading
assumptions for the year. This is well supported by our forward
sold pipeline of two PBSA developments and five BTR developments
for delivery during the period FY25 to FY27, as well as the
reserved/exchanged and forward sales for our Affordable Homes
business and the contracted income for Fresh and Refresh. Our
current secured cash flow, derived from our forward sold
developments and other contracted income, net of overheads and tax,
results in a modest cash utilisation over the forecast period, with
the result that our liquidity position is maintained.
In addition to the secured cash flow, the base
case forecast assumes a number of new forward sales and further
house sales, which if achieved will result in a further
strengthening of our liquidity position.
This scenario includes allowances for remedial
spend on building safety matters, including a contingency
value.
Risk
analysis
In addition to the base case forecast, we have
considered the possibility of continued disruption to the market
given the market turbulence seen in the UK over recent years. This
is our most significant risk as it would greatly limit our ability
to achieve any further disposals.
We have run a reasonable downside model
scenario, such that forward sales and new site acquisitions are
delayed by up to six months, to assess the possible impact of the
above risks. The cash forecast prepared under this scenario
illustrates that adequate liquidity is maintained through the
forecast period and the financial covenants under the RCF would
still be met.
The minimum total cash and available facilities
balance under this scenario was £82.2 million (excluding the £10.0
million accordion facility).
We consider the likelihood of events occurring
which would exhaust the total cash and available facilities
balances remaining to be remote. However, should such events occur,
management would be able to implement reductions in discretionary
expenditure and consider the sale of the Group's land sites to
ensure that the Group's liquidity was maintained.
Conclusion
Based on the thorough review and robust downside
forecasting undertaken, and having not identified any material
uncertainties that may cast any significant doubt, the Board is
satisfied that the Group will be able to continue to trade for the
period to 31 January 2026 and has therefore adopted the going
concern basis in preparing the financial statements.
3. Accounting
policies
The results for the year have been prepared on a
basis consistent with the accounting policies set out in the Watkin
Jones plc Annual Report for the year ended 30 September
2024.
4. Building
safety provision
The Group holds a provision for building safety
remedial works, for which the legislative background was disclosed
in the Group's annual report and financial statements for the year
ended 30 September 2023.
During the year ended 30 September 2023, the
Group was formally approached to sign up to the Responsible Actors
Scheme (RAS) which came into force in England on 4 July
2023.
By signing up to the RAS the Group is required
to sign the Developers' Remediation Contract (the 'Contract') which
requires us to:
·
take responsibility for all necessary work to address
life-critical fire safety defects arising from the design and
construction of buildings 11 metres and over in height that we
developed or refurbished in England over the 30 years ending on
4 April 2022;
·
keep residents in those buildings informed about progress
towards meeting this commitment; and
·
reimburse taxpayers for funding spent on remediating their
buildings, i.e. where leaseholders have accessed the Building
Safety Fund to remediate their properties.
The Group signed the Contract in December 2023.
Under the obligations of the scheme we have written to building
owners to understand their position regarding those
buildings.
The Contract is intended to cover leasehold
buildings rather than PBSA or BTR, and therefore the significant
majority of buildings that the Group has developed over the last 30
years are outside the scope of the Contract. There are 13 leasehold
buildings falling within the scope of the RAS, and five of these
are included within the provision, with no further buildings being
added during the year ended 30 September 2024. To date, no
communications have been received from building owners for any of
these remaining properties.
Based on our internal review procedures
described above, the provision made in the year ended 30 September
2023 included an estimation of works required in relation to
buildings identified as requiring remediation.
Provisions are recognised when three criteria
are met: 1) the Group has a present obligation as a result of a
past event; 2) it is probable that an outflow of
resources will be required to settle the obligation; and 3) a
reliable estimate can be made of the obligation.
This is a highly complex area with significant
estimates in respect of the cost of remedial works, the quantum of
any legal expenditure associated with the defence of the Group's
position in this regard, and the extent of those properties within
the scope of the applicable government guidance and legislation,
which continue to evolve. For those properties not covered by the
RAS, the Group is under no obligation to contact property
owners.
In addition, the legislation underpinning the
determination of liability for remediation of fire safety issues is
complex, with case law evolving. All our buildings were signed off
by approved inspectors as compliant with the relevant Building
Regulations at the time of completion.
The amount provided for these works has been
estimated by reference to recent industry experience and external
quotes for similar work identified. The investigation of the works
required at many of the buildings is at an early stage and
therefore it is possible that these estimates may change over time
or if government legislation and regulation further evolves. If
further buildings are identified this could also increase the
required provision, but the potential quantity of this change
cannot be readily determined in the absence of such identification
through further claims or investigative work.
As a number of other housebuilders and
developers have done since the introduction of the RAS, the
provision made in the year ended 30 September 2023 included an
amount for contingency to reflect further buildings being
identified as within the scope of the RAS and for unforeseen
remediation costs beyond management's current knowledge.
In 2023, the Welsh Government announced a new
agreement with developers to tackle fire safety defects in medium
high-rise residential buildings, known as the Developers' Pact,
which the Group signed during the year ended 30 September 2024. The
Group has been approached in respect of one property which we have
provided for on the basis that minimal remedial works are required.
In our view, based on the investigative procedures that we have
carried out, there are no further remedial works required to any
other Welsh properties.
The Housing (Cladding Remediation) (Scotland)
Act was passed in June 2024, and contained provision for the
Responsible Developers Scheme, a remediation agreement for which
the specific details are still to be agreed with developers. It is
the Group's expectation that the basis for this scheme will be
consistent with the RAS, such that it is intended to cover
leasehold buildings. The Group has constructed one leasehold
property in Scotland, which remains under contract. In our view,
based on the investigative procedures that we have carried out,
there is no remedial work required on that property.
During the year ended 30 September 2024, the
Group continued to work closely with residents and building owners
within our legacy portfolio. Works were completed at three
properties, with final legal settlement reached for a further three
properties, all of which were included in the prior year's
provision.
Following the conclusion of investigations
undertaken, necessary remedial works were identified at further
properties and appropriate costs provided. Contributions towards
the remediation costs for a number of these properties have been
agreed with building owners.
As remediation of the remaining properties in
the Group's programme continues, the scope of works at a number of
these properties has been revised. Whilst for certain properties
the required level of remediation has reduced from original
estimates, at others the anticipated scope and cost for remediation
has increased.
An additional net provision of £7.0 million (30
September 2023: £35.0 million) for remedial works has therefore
been made during the year, whilst broadly maintaining the level of
contingency held from the prior year to reflect the continued
levels of uncertainty of extent of remediation required. The net
provision at 30 September 2024 was therefore £48.0 million (30
September 2023: £54.7 million).
We expect this cost to be incurred over the next
six years, and the provision has been discounted to its present
value accordingly. The timing of this expenditure will be dependent
on the timely engagement by building owners, revisions to programme
under the new BSA Gateways, and the availability of appropriately
qualified subcontractors.
We continue to make progress with negotiating
contributions from clients to mitigate our liability in relation to
these remedial works and received £4.9 million of such
contributions during the year. At the balance sheet date the Group
has recognised reimbursement assets remaining of £7.6 million (30
September 2023: £10.9 million). These are expected to be recovered
over the next five years.
At 30 September 2024, the Group remained in
discussions with a number of property owners for eight properties
whereby the legal responsibility or confirmation of fire safety
remediation requirements remains uncertain and which therefore form
part of the Group's contingent liabilities. As referred to above,
the clarification of whether these liabilities crystallise are
dependent on multiple factors which is expected to be concluded in
the next 12 to 24 months.
At the same time, the Group continues to explore
opportunities to recover the costs of remediation through the
Group's insurance providers and supply chain. However, no benefit
has been assumed within the provision unless contractual terms have
been established.
Of the outstanding net provision, £9.1 million
is fixed as a result of legal settlements agreed with building
owners. However, for the remaining liabilities, should the costs
associated with the remedial works increase by 10%, the provision
required would increase by £3.5 million. Should the discount rate
applied to the calculation reduce by 1%, the provision required
would increase by £0.8 million. Further details of the provision
are set out in note 11.
Should an additional property be identified
which requires remedial works for which the Group is liable, it
would be reasonable to estimate the additional cost at c.£0.9
million, based on the average expected cost of works for recently
identified properties requiring remediation.
5. Segmental
reporting
The Group has identified six segments for which
it reports under IFRS 8 'Operating Segments'. The following
represents the segments that the Group operated in during FY24 and
FY23:
a. Student Accommodation -
the development of purpose built student accommodation;
b. Build To Rent - the
development of build to rent accommodation;
c. Affordable Homes -
the development of residential housing;
d. Refresh - the
refurbishment, redevelopment and repurposing of existing
accommodation;
e. Accommodation Management -
the management of student accommodation and build to rent/private
rental sector (PRS) property; and
f. Corporate - revenue
from the development of commercial property forming part of
mixed‑use schemes and other
revenue and costs not solely attributable to any one other
operating segment.
All revenues arise in the UK.
Performance is measured by the Board based on
gross profit as reported in the management accounts.
Apart from inventory and work in progress, no
other assets or liabilities are analysed into the operating
segments.
|
Student
|
Build
|
Affordable
|
|
Accommodation
|
|
|
Year ended 30 September 2024
|
Accommodation
|
To Rent
|
Homes
|
Refresh
|
Management
|
Corporate
|
Total
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Revenue
|
117,604
|
211,267
|
12,879
|
10,896
|
8,064
|
1,661
|
362,371
|
Segmental gross
profit/(loss)
|
13,634
|
18,019
|
(232)
|
1,548
|
4,390
|
(2,784)
|
34,575
|
Impairment of land assets
|
-
|
-
|
-
|
-
|
-
|
(769)
|
(769)
|
Gross profit/(loss)
|
13,634
|
18,019
|
(232)
|
1,548
|
4,390
|
(3,553)
|
33,806
|
Administration expenses
|
-
|
-
|
-
|
-
|
(4,799)
|
(24,700)
|
(29,499)
|
Profit on disposal of
subsidiary
|
6,260
|
-
|
-
|
-
|
-
|
-
|
6,260
|
Exceptional administrative
expenses
|
-
|
-
|
-
|
-
|
-
|
(7,001)
|
(7,001)
|
Operating profit/(loss)
|
19,894
|
18,019
|
(232)
|
1,548
|
(409)
|
(35,254)
|
3,566
|
Share of loss in joint
ventures
|
-
|
-
|
-
|
-
|
-
|
(8)
|
(8)
|
Finance income
|
-
|
-
|
-
|
-
|
-
|
1,008
|
1,008
|
Finance costs
|
-
|
-
|
-
|
-
|
-
|
(2,356)
|
(2,356)
|
Exceptional finance costs
|
-
|
-
|
-
|
-
|
-
|
(2,517)
|
(2,517)
|
Profit/(loss) before tax
|
19,894
|
18,019
|
(232)
|
1,548
|
(409)
|
(39,127)
|
(307)
|
Taxation
|
-
|
-
|
-
|
-
|
-
|
2,202
|
2,202
|
Continuing profit/(loss) for the year
|
19,894
|
18,019
|
(232)
|
1,548
|
(409)
|
(36,925)
|
1,895
|
Profit for the year attributable to ordinary equity
shareholders of the parent
|
|
|
|
|
|
|
1,895
|
Inventory and work in
progress
|
42,701
|
25,958
|
23,511
|
508
|
-
|
1,588
|
94,266
|
|
Student
|
Build
|
Affordable
|
|
Accommodation
|
|
|
Year ended 30 September
2023
|
Accommodation
|
To
Rent
|
Homes
|
Refresh
|
Management
|
Corporate
|
Total
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Revenue
|
175,739
|
207,711
|
19,607
|
-
|
9,481
|
698
|
413,236
|
Segmental gross profit
|
11,409
|
19,836
|
1,920
|
-
|
5,988
|
1,202
|
40,355
|
Impairment of land assets
|
-
|
-
|
-
|
-
|
-
|
(5,496)
|
(5,496)
|
Gross profit/(loss)
|
11,409
|
19,836
|
1,920
|
-
|
5,988
|
(4,294)
|
34,859
|
Administration expenses
|
-
|
-
|
-
|
-
|
(5,441)
|
(24,664)
|
(30,105)
|
Loss on disposal of PRS
assets
|
-
|
-
|
-
|
-
|
-
|
(4,584)
|
(4,584)
|
Exceptional administrative
expenses
|
-
|
-
|
-
|
-
|
-
|
(38,140)
|
(38,140)
|
Operating profit/(loss)
|
11,409
|
19,836
|
1,920
|
-
|
547
|
(71,682)
|
(37,970)
|
Share of loss in joint
ventures
|
-
|
-
|
-
|
-
|
-
|
(13)
|
(13)
|
Finance income
|
-
|
-
|
-
|
-
|
-
|
496
|
496
|
Finance costs
|
-
|
-
|
-
|
-
|
-
|
(3,514)
|
(3,514)
|
Exceptional finance costs
|
-
|
-
|
-
|
-
|
-
|
(1,458)
|
(1,458)
|
Profit/(loss) before tax
|
11,409
|
19,836
|
1,920
|
-
|
547
|
(76,171)
|
(42,459)
|
Taxation
|
-
|
-
|
-
|
-
|
-
|
9,912
|
9,912
|
Continuing profit/(loss) for the year
|
11,409
|
19,836
|
1,920
|
-
|
547
|
(66,259)
|
(32,547)
|
Profit for the year attributable to ordinary equity
shareholders of the parent
|
|
|
|
|
|
|
(32,547)
|
Inventory and work in
progress
|
83,430
|
10,970
|
27,314
|
-
|
-
|
1,802
|
123,516
|
6. Exceptional
costs
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Recognised in administrative expenses
|
|
|
Building Safety provision
|
7,001
|
35,000
|
Restructuring costs
|
-
|
3,140
|
Total exceptional items recognised in administrative
expenses
|
7,001
|
38,140
|
|
|
|
Recognised in finance costs
|
|
|
Unwind of discount rate on Building
Safety provision
|
2,517
|
1,458
|
Total exceptional items recognised in finance
costs
|
2,517
|
1,458
|
Total exceptional costs
|
9,518
|
39,598
|
There has been an additional charge of
£7,001,000 (2023: charge of £35,000,000) taken in relation to
provisions made for Building Safety related costs. The provision
made in the prior year has been unwound to its present value,
resulting in £2,517,000 (2023: £1,458,000) of finance costs.
Further information on these charges is included in note 4 and note
11.
All of the exceptional costs in the year were
treated as allowable deductions for corporation tax
purposes.
7. Total
operating profit
This is stated after
charging/(crediting):
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Audit services to the parent
company
|
100
|
100
|
Audit services to the
subsidiaries
|
425
|
275
|
Amortisation of intangible
assets
|
559
|
559
|
Impairment of land assets
|
769
|
5,496
|
Depreciation:
|
|
|
Property, plant and
equipment
|
411
|
697
|
Investment property
(leased)
|
4,432
|
4,217
|
Right-of-use
assets
|
1,503
|
1,474
|
Loss on disposal of PRS
assets
|
-
|
4,584
|
Loss/(profit) on disposal of
property, plant and equipment
|
91
|
(294)
|
8. Income
taxes
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Current income tax
|
|
|
UK corporation tax on profits for
the year
|
-
|
-
|
Adjustments in respect of prior
periods
|
745
|
318
|
Foreign taxes
|
-
|
27
|
Total current tax
|
745
|
345
|
Deferred tax
|
|
|
Origination and reversal of
temporary differences
|
(1,272)
|
(9,229)
|
Adjustments in respect of prior
year
|
(1,675)
|
216
|
Remeasurement of deferred tax for
changes in tax rates
|
-
|
(1,244)
|
Total deferred tax
|
(2,947)
|
(10,257)
|
Total tax credit
|
(2,202)
|
(9,912)
|
Reconciliation of total tax credit:
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Loss before tax
|
(307)
|
(42,459)
|
Loss multiplied by standard rate of
corporation tax in the UK of 25% (2023: 22%)
|
(77)
|
(9,341)
|
Fixed asset differences
|
-
|
40
|
Expenses not deductible
|
369
|
86
|
Income not taxable
|
(1,565)
|
(36)
|
Remeasurement of deferred tax for
changes in tax rates
|
-
|
(1,244)
|
Other differences
|
25
|
178
|
Differences to foreign tax
rates
|
-
|
(20)
|
Adjustments in respect of prior
periods
|
745
|
318
|
Prior year adjustment to deferred
tax
|
(1,699)
|
107
|
Income tax credit reported in the statement of profit or
loss
|
(2,202)
|
(9,912)
|
As a result of the Finance Act 2021, the rate of
UK corporation tax increased to 25% from 6 April 2023. The deferred
tax assets and liabilities held by the Group at the start of the
current year have been revalued to reflect this increase. The
deferred tax asset arising from losses in the period is expected to
be fully utilised in the medium term.
9. Earnings per
share
The following table reflects the income and
share data used in the basic and diluted EPS
computations:
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Profit/(loss) for the year
attributable to ordinary equity holders of the parent
|
1,895
|
(32,547)
|
Add back exceptional costs for the
year (note 6)
|
9,518
|
39,598
|
Less corporation tax benefit from
exceptional costs for the year
|
(2,380)
|
(8,716)
|
Adjusted profit/(loss) for the year
attributable to ordinary equity holders of the parent (excluding
exceptional items after tax)
|
9,033
|
(1,665)
|
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
Number of
|
Number
of
|
|
shares
|
shares
|
Weighted average number of ordinary
shares for basic earnings per share
|
256,564,829
|
256,434,903
|
Adjustment for the effects of
dilutive potential ordinary shares
|
1,736,691
|
-
|
Weighted average number for diluted
earnings per share
|
258,301,520
|
256,434,903
|
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
Pence
|
Pence
|
Basic earnings per share
|
|
|
Basic profit/(loss) for the year
attributable to ordinary equity holders of the parent
|
0.739
|
(12.692)
|
Adjusted basic earnings per share (excluding exceptional items
after tax)
|
|
|
Adjusted profit/(loss) for the year
attributable to ordinary equity holders of the parent
|
3.521
|
(0.649)
|
Diluted earnings per share
|
|
|
Basic profit/(loss) for the year
attributable to diluted equity holders of the parent
|
0.734
|
(12.692)
|
Adjusted diluted earnings per share (excluding exceptional
items after tax)
|
|
|
Adjusted profit/(loss) for the year
attributable to diluted equity holders of the parent
|
3.497
|
(0.649)
|
10.
Dividends
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Final dividend paid in February 2023
of 4.50 pence per share
|
-
|
11,539
|
Interim dividend paid in June 2023
of 1.40 pence per share
|
-
|
3,590
|
|
-
|
15,129
|
No final dividend is proposed for the year ended
30 September 2024 (2023: nil pence per ordinary share). As such, no
liability (2023: liability of £nil) has been recognised at
that date. At 30 September 2024, the Company had distributable
reserves available of £41,643,000 (30 September 2023:
£41,115,000).
11.
Provisions
Building Safety
provision
|
|
Reimbursement
|
|
|
Provision
|
asset
|
Total
|
|
£'000
|
£'000
|
£'000
|
At
1 October 2022
|
33,448
|
-
|
33,448
|
Arising during year
|
45,865
|
(10,865)
|
35,000
|
Utilised
|
(15,177)
|
-
|
(15,177)
|
Unwind of discount rate
|
1,458
|
-
|
1,458
|
At
1 October 2023
|
65,594
|
(10,865)
|
54,729
|
Arising during year
|
8,147
|
(1,146)
|
7,001
|
Utilised
|
(21,125)
|
4,894
|
(16,231)
|
Unwind of discount rate
|
3,017
|
(500)
|
2,517
|
At
30 September 2024
|
55,633
|
(7,617)
|
48,016
|
The balance can be classified as
follows:
|
|
Reimbursement
|
|
|
Provision
|
asset
|
Total
|
Year ended 30 September 2024
|
£'000
|
£'000
|
£'000
|
Current
|
12,090
|
(1,470)
|
10,620
|
Non-current
|
43,543
|
(6,147)
|
37,396
|
Total
|
55,633
|
(7,617)
|
48,016
|
|
|
Reimbursement
|
|
|
Provision
|
asset
|
Total
|
Year ended 30 September
2023
|
£'000
|
£'000
|
£'000
|
Current
|
24,457
|
(6,858)
|
17,599
|
Non-current
|
41,137
|
(4,007)
|
37,130
|
Total
|
65,594
|
(10,865)
|
54,729
|
A provision of £65,594,000 was held at 30
September 2023 for the Group's anticipated contribution towards the
cost of building safety remedial works.
A further net increase in provision of
£7,001,000 has been made during the year ended 30 September 2024
for building safety remediation costs. The judgements and estimates
surrounding this provision and corresponding reimbursement assets
are set out in note 4.
The net provision at 30 September 2024 amounts
to £48,016,000, of which £10,620,000 is expected to be incurred in
the year ending 30 September 2025 and £37,396,000 is expected
to be incurred between 1 October 2025 and 30 September 2030. The
provision has been discounted to its present value accordingly, at
a risk-free rate of 4.54% based on UK five-year gilt yields (2023:
4.60%).
12.
Reconciliation of profit before tax to net cash flows from
operating activities
|
Year ended
|
Year
ended
|
|
30
September
|
30
September
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Loss before tax
|
(307)
|
(42,459)
|
Depreciation of leased investment
properties and right-of-use assets
|
5,935
|
5,691
|
Depreciation of plant and
equipment
|
411
|
697
|
Amortisation of intangible
assets
|
559
|
559
|
Profit on disposal of
subsidiary
|
(6,260)
|
-
|
Loss/(profit) on disposal of
property, plant and equipment
|
91
|
(294)
|
Loss on disposal of operational PRS
assets
|
-
|
4,584
|
Finance income
|
(1,008)
|
(496)
|
Finance costs
|
4,873
|
4,972
|
Share of loss in joint
ventures
|
8
|
13
|
Decrease in inventory and work in
progress
|
10,711
|
4,634
|
Decrease/(increase) in contract
assets
|
29,830
|
(15,547)
|
Decrease/(increase) in trade and
other receivables
|
3,913
|
(6,476)
|
Increase/(decrease) in contract
liabilities
|
1,783
|
(3,583)
|
Decrease/(increase) in reimbursement
assets
|
3,748
|
(10,865)
|
(Decrease)/increase in trade and
other payables
|
(14,689)
|
9,600
|
(Decrease)/increase in
provisions
|
(12,978)
|
30,688
|
Increase in share‑based payment reserve
|
901
|
1,067
|
Net
cash inflow/(outflow) from operating activities
|
27,521
|
(17,215)
|
13. Analysis of
net cash/(debt)
|
At
beginning
|
|
Other
|
|
|
of year
|
Cash flow
|
movements
|
At end of
year
|
30
September 2024
|
£'000
|
£'000
|
£'000
|
£'000
|
Cash at bank and in hand
|
72,431
|
24,531
|
-
|
96,962
|
Bank loans
|
(28,530)
|
15,064
|
(125)
|
(13,591)
|
Net
cash before deducting lease liabilities
|
43,901
|
39,595
|
(125)
|
83,371
|
Lease liabilities
|
(45,195)
|
9,089
|
(4,663)
|
(40,769)
|
Net
cash/(debt)
|
(1,294)
|
48,684
|
(4,788)
|
42,602
|
|
At
beginning
|
|
Other
|
|
|
of
year
|
Cash
flow
|
movements
|
At end of
year
|
30 September 2023
|
£'000
|
£'000
|
£'000
|
£'000
|
Cash at bank and in hand
|
110,841
|
(38,410)
|
-
|
72,431
|
Bank loans
|
(28,288)
|
(42)
|
(200)
|
(28,530)
|
Net
cash before deducting lease liabilities
|
82,553
|
(38,452)
|
(200)
|
43,901
|
Lease liabilities
|
(49,099)
|
6,806
|
(2,902)
|
(45,195)
|
Net
cash/(debt)
|
33,454
|
(31,646)
|
(3,102)
|
(1,294)
|
Cash at bank and in hand as at 30 September 2024
includes £53,000 of cash deposited by the Group in an escrow
account in connection with a development in progress, access to
which is contingent upon the completion of certain development
works (30 September 2023: £53,000). Non‑cash movements relate to the amortisation of
bank loan arrangement fees and changes to the value of lease
liabilities as a result of leases entered into or terminated in the
period or due to movements in the rent inflation rates
assumed.
14. Annual
report
Copies of this announcement are available from
the Company at 12 Soho Square, London W1D 3QF. The Group's annual
report for the year ended 30 September 2024 will be posted to
shareholders shortly and will be available on our website at
www.watkinjonesplc.com.