Assura Group Results Presentation year ended 31 March 2013
Investing in the future of primary care property
Assura Group Results Presentation year ended 31 March 2013 Investing - - PowerPoint PPT Presentation
Assura Group Results Presentation year ended 31 March 2013 Investing in the future of primary care property Assura Group Introduction Graham Roberts Investing in the future of primary care property Assura Group Presentation Headlines
Investing in the future of primary care property
Investing in the future of primary care property
Investing in the future of primary care property 3
Investing in the future of primary care property 4
Investing in the future of primary care property 5
Investing in the future of primary care property
Investing in the future of primary care property 7
1 Increase in EPRA NAV and dividends
Investing in the future of primary care property 8
Rent Reviews Settled in the Year
36 reviews 46 reviews 15 reviews 21 reviews £3.7m £4.2m £1.8m £2.8m 0.0 1.0 2.0 3.0 4.0 5.0 Q1 Q2 Q3 Q4
Rent £m
Previous Rent Rental Increase
Investing in the future of primary care property 9
£7.1m £10.2m £2.8m £0.2m £0.7m £0.4m £0.2m
£6.0 £6.5 £7.0 £7.5 £8.0 £8.5 £9.0 £9.5 £10.0 £10.5 £11.0
Year to Mar12 Net rental income Finance revenue Finance costs Admin expenses Associates Year to Mar13
£m
Investing in the future of primary care property 10
Investing in the future of primary care property 11
Mar 2013 Mar 2012 Initial yield 5.95% 5.89% Equivalent yield 6.15% 6.11%
Investing in the future of primary care property 12
31 Mar 2013) 31 Mar 2012) £m) £m) Properties1 569.3) 549.2) LIFT 11.2) 10.5) Cash and deferred consideration2 41.7) 31.0) Debt (392.1) (375.6) Deferred revenue (14.8) (13.3) Other net working capital (14.8) (12.9) Derivatives at fair value (3.6) (2.5) Deferred tax 1.1) 1.3) Property plant & equipment 0.1) 0.2) Net assets 198.1) 187.9) Own shares held 1.9) 1.9) EPRA adjustments (slide appendix) 4.4) 2.4) EPRA NAV 204.4) 192.2) EPRA NAV per share 38.6p 36.3p Movement +2.3p (6.3%)
1 Includes available for sale £12.0m, Mar 2012 £11.4m 2 Deferred consideration £6.0m, Mar 2012 £9.6m
Investing in the future of primary care property 13
* Based on 529,548,924 shares in issue
Pence per) share*)
Investing in the future of primary care property 14
Cash £21.4m £12.6m £15.9m £3.6m £13.3m £4.5m Cash £35.7m Undrawn Facility £4.8m
£0.0 £10.0 £20.0 £30.0 £40.0 £50.0 £60.0
£m
Investing in the future of primary care property 15
Investing in the future of primary care property
Investing in the future of primary care property 17
Completed Fully funded on site Immediate prospects Development cost £12.4m £33.0m £30.6m Development cost to come n/a £19.2m £30.4m ERV £0.9m £2.3m £2.0m Number of schemes 5 9 11
Investing in the future of primary care property 18
Investing in the future of primary care property 19
Manchester Square Health Centre, Milford Haven St Hilary Group Practice, Wallasey
Investing in the future of primary care property 20
21 Investing in the future of primary care property
Investing in the future of primary care property 22
Investing in the future of primary care property 23
Investing in the future of primary care property 24
Investing in the future of primary care property
Investing in the future of primary care property 26
Investing in the future of primary care property 27
Investing in the future of primary care property 28
Investing in the future of primary care property 29
Investing in the future of primary care property 30
1. Market 1.1 Growing demand / inadequate supply 1.2 Market: policy direction supportive 1.3 Yield outlook stable 1.4 Sector attractiveness 1.5 Asset class has proven its relative value 1.6 Strong and predictable cash flow 1.7 Assura well placed to outperform 1.8 Core portfolio v IPD Healthcare 2. Net assets 2.1 EPRA – net asset value 3. Portfolio 3.1 Total property assets 3.2 Non‐core portfolio 3.3 Capital value – core portfolio 3.4 Sensitivity analysis on core portfolio 3.5 Core portfolio lease length 4. Rents 4.1 Portfolio rental income growth over 5 years 4.2 ERV evolution and reversion 4.3 Core portfolio rental growth 4.4 Open market rents still increasing 4.5 Basis of rent reviews 5. REITs 5.1 REITs 6. Dividends 6.1 Dividends 7. Borrowings 7.1 Bank and Bond Facilities 7.2 Covenants
Investing in the future of primary care property 31
Appendix 1.1
Investing in the future of primary care property 32
Appendix 1.2
Investing in the future of primary care property 33
0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% Jun 07 Mar 08 Mar 09 Mar 10 Mar 11 Mar 12 Mar 13 Assura Net Initial Yield IPD UK Property Quarterly Index Net Initial Yield 15 Year Gilt
Appendix 1.3
Investing in the future of primary care property 34
£34.1m Rental Profile for Core Portfolio
67% 22% 7% 4% GPs ‐ Reimbursed by NHS NHS Body Pharmacy Other (Retail, Charities, Local Authorities, Dentists)
Appendix 1.4
Investing in the future of primary care property 35
Source: IPD
Appendix 1.5
60 70 80 90 100 110 120 130 140
Commercial Primary healthcare Residential
Total Return index from
Investing in the future of primary care property 36
Appendix 1.6
Investing in the future of primary care property 37 IPD 6 Year Return to December 2012
Source: IPD
Appendix 1.7
6.1% 1.1% 7.3% 6.2% 0.6% 6.8%
0% 2% 4% 6% 8%
Income Return Capital Growth Total Return Assura Primary Healthcare Benchmark
Investing in the future of primary care property 38
Appendix 1.8
6.1 6.7 1.1 ‐1.5
7.3 5.2
‐4.0 ‐2.0 0.0 2.0 4.0 6.0 8.0 10.0
Assura All Healthcare Property Benchmark
%
Income Return Capital Growth Total Return
Source: IPD
IPD 6 Year Return to December 2012
Investing in the future of primary care property 39
Adjusted basic) & diluted NAV) per ordinary) share) Adjusted basic) & diluted NAV) per ordinary) share) Mar 13) Mar 12) £m) £m)
Net assets
198.1) 187.9)
Own shares held
1.9) 1.9)
Derivative financial instruments
3.6) 2.5)
Derivative financial instruments of associates
1.9) 1.2)
Deferred tax
(1.1) (1.3)
EPRA NAV
204.4) 192.2)
Number of shares in issue
529,548,924) 529,548,924)
EPRA net asset value per share
38.6p) 36.3p)
Appendix 2.1
Mar 13 Mar 12 £m £m Core 523.6 505.7 Non‐core 9.3 14.9 Investment portfolio 532.9 520.6 Investment property under construction 14.3 8.4 Properties held for sale 12.0 11.4 Pharmacy lease premiums 7.0 5.7 Finance leases 3.1 3.1 Total 569.3 549.2 Balance sheet classification Investment property 557.3 537.8 Property assets held for sale 12.0 11.4 Total 569.3 549.2
Investing in the future of primary care property 40
Appendix 3.1
Investing in the future of primary care property 41
Appendix 3.2
Non‐core £14.9m Non‐core £9.3m Held for sale £11.4m £1.2m £1.5m £0.4m £8.1m Held for sale £11.2m £26.3m £20.5m £0 £5 £10 £15 £20 £25 £30 £35 Mar‐12 Additions Revaluation gains Revaluation losses Disposals Mar‐13
£m
Investing in the future of primary care property 42
Appendix 3.3
Capital Number of Total Capital Value Properties Value £m <£1m 32 £21.5m £1‐5m 105 £261.6m £5‐10m 18 £131.5m >£10m 7 £109.9m
50%
Investing in the future of primary care property 43
Appendix 3.4
Investing in the future of primary care property 44
Appendix 3.5
32 leases 53 leases 67 leases 101 leases 36 leases 10 leases 10 leases 28 leases 2 4 6 8 10 12 21+ 18‐20 15‐17 12‐14 9‐11 6‐8 3‐5 0‐2 Rental Value £m Years Remaining
Average income weighted unexpired lease term 15.1 years
Investing in the future of primary care property 45 2011/12 includes 12 months of AHMP income
Appendix 4.1
5 10 15 20 25 30 35 40 2008/09 2009/10 2010/11 2011/12 2012/13 Actual Property Income £m H2 Mar H1 Sept
Investing in the future of primary care property 46
Appendix 4.2
£19.3m £19.5m £28.8m £32.5m £34.1m £1.8m £2.2m £1.6m £1.5m £1.8m £m £5m £10m £15m £20m £25m £30m £35m £40m Mar‐09 Mar‐10 Mar‐11 Mar‐12 Mar‐13 Core Portfolio Rent Roll Estimated Rental Value less passing rent Passing rent
Vacant Space Total ERV at March 2013 £0.8m
Investing in the future of primary care property 47
Year ended 31 March 2012 Year ended 31 March 2013
OMR rent reviews by calendar year of review
Annual growth
Appendix 4.3
0% 1% 1% 2% 2% 3% 3% 4% 4% 5% 5% 2009 2010 2011 2012 Year to Match 2012 Year to March 2013
Investing in the future of primary care property 48
Annualised Open market including RPI % on Core Open market
% on Core Reviews to be settled
Rent reviews settled in period to 31 March 2.32 2.03 Relating to review dates from calendar years: 2009 (1 review) 4.00 4.00 1 (£0.1m) 2010 (5 reviews) 1.75 1.75 3 (£0.4m) 2011 (21 reviews) 2.66 2.66 9 (£1.1m) 2012 (68 reviews) 2.24 1.69 29 (£3.4m) 2013 (5 reviews) 1.87 0.00 86 (£8.9m)
Appendix 4.4
Investing in the future of primary care property 49
Appendix 4.5
£27.4m £3.6m £2.2m £0.9m 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% OMR RPI Fixed Other % Portfolio by rental value Upward/Downward Review Basis ‐ Tenant Can Instigate 7% (£2.3m) Upward/Downward Review Basis ‐ Landlord Only Trigger 17% (£5.9m) Upward Only Review Basis 76% (£25.9m)
Investing in the future of primary care property 50
Appendix 5.1
Investing in the future of primary care property 51
Appendix 6.1
Investing in the future of primary care property 52
Loan/Bond Fixed/ Floating Maturity Effective Interest Rate Secured Properties Rental Income Outstanding 30 September £m £m £m 10 year secured Bond Fixed 10 year, bullet repayment 2021 4.75%1 157.3 11.1 110.0 Aviva amortising secured loans Fixed Amortising to 2041 5.68%1 288.4 18.9 230.5 £50m Santander investment facility Floating Amortising from 2014, repayable 2016 4.53%1 77.1 5.0 50.0 £10m Santander development facility Floating Development phase
3.75%2 10.0 0.6 5.2 532.8 35.6 395.7
1 2.575% interest rate swap of matching amount plus 195 bps 2 2.75% above LIBOR
Appendix 7.1
Investing in the future of primary care property 53
All covenant conditions complied with Bond Aviva Santander Investment Facility Required Actual Required Actual Required Actual Interest v income cover 1, 2 > 1.50 > 2.0 ≥ 1.03 > 1.27 ≥ 1.70 > 2.1 Loan to Value > 1.35 > 1.42 n/a n/a < 75% LTV < 65% LTV Debt Service Coverage Ratio n/a n/a n/a n/a > 1.05 > 2.1
1 Some Aviva loans require only 0.9 times 2 All individually comply
In addition, bond requires NHS backed income to exceed 75% (31 March 2013: 78%) and the weighted average lease length must exceed 10 years (31 March 2013: 14.1 years) Appendix 7.2