|
DIRECT INVESTMENT RESULT
increased by 9% to € 36.7m compared to the previous corresponding period |
DIRECT INVESTMENT RESULT PER DEPOSITARY RECEIPT
increased by 4.4% to € 1.19 compared to the previous corresponding period |
|
|
|
|
SHAREHOLDERS' EQUITY
increased by 1.6% to € 720m since 31 December 2004 and subsequently to
€ 800m after 19 April 2005 share placement |
NET ASSET VALUE PER DEPOSITARY RECEIPT
increased by 1.6% to € 22.95 since 31 December 2004 |
|
(EUR '000) |
Nine months ended
31-03-05 |
Nine months ended
31-03-04 |
Third quarter ended
31-03-05 |
Third quarter ended
31-03-04 |
|
|
|
|
|
|
|
Profit and loss account |
|
|
|
|
|
Property income |
71,654 |
68,190 |
24,311 |
24,628 |
|
Property expenses |
(11,195) |
(11,969) |
(3,862) |
(4,084) |
|
|
----------- |
---------- |
--------- |
---------- |
|
Net property income |
60,459 |
56,221 |
20,449 |
20,544 |
|
Revaluation investments |
23 |
(761) |
(1,204) |
(1,189) |
|
|
---------- |
---------- |
--------- |
---------- |
|
Total revenue |
60,482 |
55,460 |
19,245 |
19,355 |
|
|
|
|
|
|
|
Net financing costs |
(18,786) |
(16,998) |
(6,392) |
(6,077) |
|
Company expenses |
(4,655) |
(4,258) |
(1,532) |
(1,470) |
|
|
----------- |
---------- |
--------- |
---------- |
|
Total expenses |
(23,441) |
(21,256) |
(7,924) |
(7,547) |
|
|
|
|
|
|
|
Net income before taxation |
37,041 |
34,204 |
11,321 |
11,808 |
|
Taxation |
(334) |
(1,274) |
(208) |
(588) |
|
Movement on provision for contingent tax liabilities |
39 |
319 |
195 |
319 |
|
|
---------- |
---------- |
--------- |
--------- |
|
Net income after taxation |
36,746 |
33,249 |
11,308 |
11,539 |
|
|
|
|
|
|
|
Total investment result |
36,746 |
33,249 |
11,308 |
11,539 |
|
-/- Indirect investment result |
(62) |
442 |
1,009 |
870 |
|
|
---------- |
--------- |
---------- |
--------- |
|
Direct investment result |
36,684 |
33,691 |
12,317 |
12,409 |
|
|
|
|
|
|
|
Cash flow statement |
|
|
|
|
|
|
|
|
|
|
|
Cash flow from investment activities |
|
|
|
|
|
Net income after taxation |
36,746 |
33,249 |
|
|
|
Revaluation investments |
(23) |
761 |
|
|
|
Property investments |
(11,039) |
(163,749) |
|
|
|
Movement on provision for contingent tax liabilities |
(39) |
11,236 |
|
|
|
Movement tangible fixed assets |
(284) |
(29) |
|
|
|
Increase in receivables |
(7,511) |
(6,908) |
|
|
|
Decrease/increase in creditors |
(32,022) |
9,573 |
|
|
|
|
------------ |
----------- |
|
|
|
|
(14,172) |
(115,867) |
|
|
|
|
|
|
|
|
|
Cash flow from finance activities |
|
|
|
|
|
Proceeds from share issue |
- |
6,253 |
|
|
|
Borrowings added |
46,699 |
76,119 |
|
|
|
Repayment of borrowings |
(59,473) |
(57,060) |
|
|
|
Dividends paid |
(24,282) |
(22,155) |
|
|
|
|
----------- |
------------ |
|
|
|
|
(37,056) |
3,157 |
|
|
|
|
|
|
|
|
|
Net cash flow |
(51,228) |
(112,710) |
|
|
|
Currency differences on cash and deposits |
(28) |
(155) |
|
|
|
|
|
|
|
|
|
Decrease in cash and deposits |
(51,256) |
(112,865) |
|
|
|
Cash and deposits at beginning of period |
84,070 |
122,293 |
|
|
|
|
----------- |
---------- |
|
|
|
Cash and deposits at end of period |
32,814 |
9,428 |
|
|
Balance sheet (before income appropriation)
(EUR '000) |
30-06-04 |
31-03-05 |
31-03-04 |
|
|
|
|
|
|
Property investments |
1,306,304 |
1,317,510 |
1,271,481 |
|
Cash and deposits |
84,070 |
32,814 |
9,428 |
|
Receivables |
25,984 |
33,495 |
27,822 |
|
Other assets |
453 |
737 |
481 |
|
|
-------------- |
-------------- |
-------------- |
|
Total assets |
1,416,811 |
1,384,556 |
1,309,212 |
|
|
|
|
|
|
Creditors (current liabilities) |
64,320 |
31,690 |
25,969 |
|
Borrowings (current liabilities) |
98,579 |
65,830 |
135,478 |
|
Creditors (non current liabilities) |
10,523 |
11,131 |
10,394 |
|
Borrowings (non current liabilities) |
491,788 |
511,879 |
389,130 |
|
Provisions |
44,177 |
44,138 |
71,670 |
|
|
------------ |
------------ |
------------ |
|
Total liabilities |
709,387 |
664,668 |
632,641 |
|
|
|
|
|
|
Shareholders' equity |
707,424 |
719,888 |
676,571 |
|
Shareholders' equity reconciliation (EUR '000) |
|
|
|
|
Book value at beginning of period |
|
707,424 |
659,224 |
|
Net income after taxation |
|
36,746 |
33,249 |
|
Proceeds from share issue |
|
- |
6,253 |
|
Dividends paid |
|
(24,282) |
(22,155) |
|
|
|
----------- |
----------- |
|
Book value at end of period |
|
719,888 |
676,571 |
|
Number of depositary receipts representing
shares in issue |
30,540,500 |
31,362,476 |
30,540,500 |
|
Per depositary receipt information * (EUR) |
|
|
|
|
Direct investment result nine months |
|
1.19 |
1.14 |
|
Indirect investment result nine months |
|
0.00 |
(0.02) |
|
Net asset value |
23.16 |
22.95 |
22.15 |
|
|
|
|
|
|
Stock market prices (EUR; per depositary receipt) |
24.95 |
25.92 |
24.85 |
|
|
|
|
|
|
Property information: sector spread (%) |
|
|
|
|
Retail |
88 |
89 |
87 |
|
Office |
9 |
8 |
10 |
|
Warehouse |
3 |
3 |
3 |
|
|
------- |
------- |
------- |
|
|
100 |
100 |
100 |
|
Nine months net property income by sector
(EUR '000) |
|
|
|
|
Retail |
|
51,787 |
46,730 |
|
Office |
|
5,600 |
6,544 |
|
Warehouse |
|
3,072 |
2,947 |
|
|
|
---------- |
--------- |
|
|
|
60,459 |
56,221 |
|
Jeremy Lewis |
+ 44 20 7925 7860 |
|
Evert Jan van Garderen |
+ 31 20 530 6030 |
|
Peter Mills |
+ 44 20 7925 7860 |
|
Tom Newton |
+ 44 20 7925 7860 |
|
Tim Santini |
+ 44 20 7925 7860 |