Picton Property Income — Progress continues

Real Estate

Picton Property Income

Progress continues

NAV update

Real estate

3 August 2017

Price	86p
Market cap	£462m

Net debt (£m) at 30 June 2017		171.5

Shares in issue	540.1m
Free float	100%
Code	PCTN

Primary exchange	LSE
Secondary exchange	N/A

Share price performance

%	1m	3m	12m
Abs	1.8	0.9	23.9
Rel (local)	0.9	(1.0)	10.1

52-week high/low

86.0p

66.8p

Business description

Picton Property Income is an internally managed investment company that invests in commercial property across the UK. The investment objective is to provide investors with an attractive level of income and the potential for capital growth.

Next events

September 2017 NAV	October 2017
2017 half year results	November 2017

Analysts

Julian Roberts	+44 (0)20 3077 5748
Martyn King	+44 (0)20 3077 5745

financials@edisongroup.com

Edison profile page

Picton Property Income is a research client of Edison Investment Research Limited

Picton Property Income’s 25 July NAV update showed that asset management initiatives have continued to add value through a series of new and renewed leases, as well as two asset disposals at 37% above their March 2017 valuations. Like-for-like valuations in the office and industrial sectors, representing 75% of the portfolio, rose over 2% and earnings of £5.3m gave 1.16x dividend cover, also contributing to NAV gains. Management continues to execute the strategy of investing in and actively managing a regional property portfolio to provide rising income and increasing capital value.

Year end	Revenue (£m)	Adj. EPRA EPS* (p)	DPS (p)	EPRA NAV/ share (p)	P/EPRA NAV (x)	Yield (%)
03/16	40.8	3.68	3.30	77.2	1.11	3.8
03/17	47.9	3.80	3.30	81.8	1.05	3.8
03/18e	41.8	3.90	3.40	84.2	1.02	4.0
03/19e	42.8	4.03	3.50	84.7	1.01	4.1

Note: *EPS are normalised, excluding exceptional items.

NAV update

Picton’s announcement showed that NAV rose to £452.5m or 83.8p per share in the quarter to 30 June 2017 (31 March 2017: £441.9m and 81.8p), in part due to a 1.8% like-for-like revaluation gain on the portfolio, but also with increased dividend cover (116% from 106% at 31 March 2017) from higher earnings (£5.3m vs £4.9m). A 0.85p quarterly dividend was paid and another declared, equivalent to an annual dividend of 3.4p, a 4% yield on the current share price; the quarterly total NAV return was 3.4%. The rise in NAV helped reduce net LTV to 27.0% (March 2017: 27.4%) and £51m of funds remain undrawn from the two revolving credit facilities. Combined with proceeds from two recent disposals, these provide capital for meaningful further portfolio and earnings growth.

Asset management adding value

The property portfolio increased 1.8% in value on a like-for-like basis with five lettings completed at an average of 2% above March 2017 estimated rental value (ERV), adding £0.9m to the rent roll. In addition, four re-gears and lease renewals were negotiated, adding £0.3m pa at 5% above March ERV. Occupancy was flat quarter-on-quarter at 94%, but the sales of two non-income producing assets were agreed for £9.86m, 6% above the June valuation. These were completed in the current quarter, increasing occupancy to 96%.

Valuation: Attractive dividend and capital growth

The shares have continued to perform well, gaining 2p since our initiation in June, in line with NAV growth and maintaining the c 2% premium to NAV. This remains below the peer group average of c 9%. The 4% prospective dividend yield is below the group average of 5%, which may explain some of the difference, but there may be scope for the premium to rise closer to the average. With no changes to the assumptions in our dividend discount model (see our initiation note), which we use as a sense check, the fair value range produced by our model remains 79p to 103p.

Summary of announcement and estimate changes

In this section we give a synopsis of the NAV update before explaining the small changes to our estimates that result from it. Essentially, continued focus on occupiers and active asset management contributed to reductions in vacancy and increases in rental income at several assets that were already let, feeding through to higher valuations. Our estimates have changed slightly to take account of these, but our dividend assumption remains the same.

■

A 1.8% like-for-like portfolio valuation increase, the disposal of two assets for £9.86m, or £2.7m (37%) above their previous valuation, and an increase in retained earnings all contributed to a 2p increase in NAV per share, as shown in Exhibit 1.

Exhibit 1: NAV changes in the quarter to 30 June 2017

	Total (£m)	% change	Per share (p)
NAV at 31 March 2017	441.9		81.8
Movement in property value	9.6	2.2	1.8
Net income for the quarter	5.3	1.2	1.0
Dividends paid	(4.6)	(1.0)	(0.8)
Other	0.3	0.0	0.0
NAV at 30 June 2017	452.5	2.4	83.8

Source: Picton Property Income data

■

Net LTV fell from 27.4% to 27.0%. Debt remains 100% fixed, with an average term of 11.5 years and average cost of 4.2%. The revolving credit facility due to expire in 2018 has been extended to June 2021, initially for £24m at 190bp above three-month Libor. Together the two revolving credit facilities give the company £51m of undrawn debt finance.

■

The portfolio consisted of 53 assets valued at £626.5m with an average lot size of £12m at 30 June (now 51 assets worth c £617.5m or £12.1m on average). The top 10 assets by value comprised 48% (now 49%) of the portfolio and the sectoral and geographic breakdown as at 30 June is shown in Exhibit 2. Valuation growth in the quarter came from the office and industrial sectors with like-for-like increases of 2.9% and 2.1%, respectively, while the retail and leisure assets had the same valuation quarter-on-quarter. The portfolio had a net initial yield based on contracted rent of 5.8%, with a reversionary yield of 6.8% and a weighted unexpired lease term of 5.5 years.

Exhibit 2: Portfolio composition

Sector	Value (£m)	% of portfolio		Value (£m)	Location
Industrial	251.9	40.2%	27.2%	170.4	South East
Industrial	251.9	40.2%	13.0%	81.4	Rest of UK
Office	216.8	34.6%	4.3%	26.9	London City + West End
			9.1%	57.0	Inner and Outer London
			12.3%	77.1	South East
			8.9%	55.8	Rest of UK
Retail and Leisure	157.9	25.2%	10.3%	64.5	Retail warehouse
			7.2%	45.1	High Street – rest of UK
			5.5%	34.5	High Street – South East
			2.2%	13.8	Leisure

Source: Picton Property Income data

■

Asset management initiatives in the quarter included the disposal of two vacant office buildings in Bracknell for a total of £9.86m, 37% above the March valuation and 6% above the June one, which have now completed.

■

The largest office vacancy in the portfolio at 50 Farringdon Road was reduced with two suites totalling 11,900 sqft let for rent of £0.62m pa, 2% above March ERV and taking the building to 75% occupancy.

■

A lease was renewed at Angel Gate in Islington, securing a 28% increase in passing rent to £58,000 pa, in line with ERV. Two other suites in the same building are under offer and two more are being refurbished for re-leasing.

■

A lease to Standard Life at 180 West George Street in Glasgow, where a full refurbishment is underway, was renewed 4% above March ERV for £0.19m pa.

■

In the industrial portfolio the largest vacancy was let at River Way in Harlow following planning consent for change of use. The new lease has a 10-year term for £0.2m per year with RPI-linked uplifts collared and capped at 2% and 4%. Two other industrial rent reviews were settled at £0.16m pa, a 16% increase and 5% ahead of March ERV.

■

Finally, in the retail and leisure portfolio, the 152 bed Strathmore Hotel in Luton reopened after the incoming occupier, Thistle, completed a comprehensive refurbishment.

Minor changes to estimates

We have adjusted our previous estimates to include the revaluation gains reported in the quarter and for the subsequent disposals. The increase in occupancy and rental income is within the scope of our previous assumptions and because the disposals were of non-income producing assets, we have not changed our rental income estimates. Our dividend estimates are also unchanged.

Exhibit 3: Estimate changes

	Revenue (£m)			Adj. EPRA EPS (p)			NAV/share (p)			DPS (p)
	Old	New	% change	Old	New	% change	Old	New	% change	Old	New	% change
FY18e	41.8	41.8	0%	3.90	3.90	0%	82.3	84.2	2%	3.40	3.40	0%
FY19e	42.8	42.8	0%	4.03	4.03	0%	82.9	84.7	2%	3.50	3.50	0%

Source: Edison Investment Research

Valuation

Picton’s 4% dividend yield and strong performance history support a c 2% premium to EPRA NAV, while the peer group trades at an average premium of 8%. We would argue that Picton’s earnings performance and rebalancing of the portfolio towards sectors that may be more resilient to the effects of Brexit warrant a valuation closer to the average. As mentioned above, our dividend discount model still gives a valuation range of 79p to 103p using a 7% cost of equity, 3% dividend growth and a 50bp sensitivity to each.

Exhibit 4: Peer comparison

Company	Price (p)	Market cap (£m)	EPRA NAV/ share (p)	P/NAV (x)	DPS (p)	Yield (%)
Picton	86.00	464.4	83.8	1.03	3.40	4.0%
A&J Mucklow	508.50	321.9	448.0	1.14	22.10	4.3%
Custodian REIT	114.50	402.3	104.3	1.10	6.50	5.7%
F&C Commercial Property	148.00	1,183.1	139.4	1.06	6.00	4.1%
Regional REIT	102.75	308.8	101.9	1.01	8.00	7.8%
Schroders REIT	62.00	321.5	64.8	0.96	2.48	4.0%
Strd Life Invst Ppty Trust	92.50	359.7	83.9	1.10	4.76	5.1%
UK Commercial Ppty Trust	91.15	1,1841.4	87.4	1.04	3.68	4.0%
Average	159.91	583.1	147.1	1.09	7.65	5.0%

Source: Bloomberg data as at 2 August 2017, Edison Investment Research

Exhibit 5: Financial summary

Year end 31 March	£000s	2014	2015	2016	2017	2018e	2019e
PROFIT & LOSS		IFRS	IFRS	IFRS	IFRS	IFRS	IFRS
Revenue		31,967	35,151	40,770	47,911	41,829	42,798
Service charge income		4,782	4,511	5,153	6,487	6,374	6,522
Total revenue		36,749	39,662	45,923	54,398	48,203	49,320
Gross property expenses		(8,992)	(9,320)	(10,001)	(12,011)	(11,792)	(12,054)
Net rental income		27,757	30,342	35,922	42,387	36,411	37,266
Administrative expenses		(1,139)	(1,194)	(1,510)	(1,613)	(1,634)	(1,672)
Operating Profit before revaluations		26,618	29,148	34,412	40,774	34,778	35,594
Revaluation of investment properties		18,422	53,163	44,171	15,087	9,600	0
Profit on disposals		5,660	412	799	1,847	558	0
Management expenses		(2,127)	(2,591)	(2,901)	(3,636)	(3,664)	(3,740)
Operating Profit		48,573	80,132	76,481	54,072	41,272	31,854
Net Interest		(10,868)	(10,930)	(11,417)	(10,823)	(9,578)	(9,564)
Profit Before Tax		37,705	69,202	65,064	43,249	31,693	22,289
Taxation		(357)	(347)	(216)	(499)	(731)	(514)
Profit After Tax		37,348	68,855	64,848	42,750	30,962	21,775
Profit After Tax (EPRA)		13,266	15,280	19,878	20,516	21,038	21,775
Average Number of Shares Outstanding (m)		359.9	445.3	540.1	540.1	540.1	540.1
EPS (p)		10.38	15.46	12.01	7.92	5.73	4.03
Adj EPRA EPS (p)		3.69	3.43	3.68	3.80	3.90	4.03
Dividend per share (p)		3.00	3.00	3.30	3.30	3.40	3.50
Dividend cover (x)		1.23	1.14	1.12	1.15	1.15	1.15

BALANCE SHEET
Fixed Assets		421,393	536,898	649,406	618,391	619,831	623,331
Investment properties		417,207	532,926	646,018	615,170	616,610	620,110
Other non-current assets		4,186	3,972	3,388	3,221	3,221	3,221
Current Assets		42,879	84,111	37,408	49,960	61,043	60,853
Debtors		10,527	14,019	14,649	16,077	14,246	14,576
Cash		32,352	70,092	22,759	33,883	46,796	46,276
Current Liabilities		(17,369)	(17,480)	(47,521)	(21,171)	(20,867)	(21,309)
Creditors/Deferred income		(14,434)	(16,468)	(18,430)	(20,067)	(19,763)	(20,205)
Short term borrowings		(2,935)	(1,012)	(29,091)	(1,104)	(1,104)	(1,104)
Long Term Liabilities		(232,807)	(233,559)	(222,161)	(205,255)	(205,477)	(205,477)
Long term borrowings		(231,081)	(231,834)	(220,444)	(203,540)	(203,540)	(203,540)
Other long term liabilities		(1,726)	(1,725)	(1,717)	(1,715)	(1,937)	(1,937)
Net Assets		214,096	369,970	417,132	441,925	454,530	457,398
Net Assets excluding goodwill and deferred tax		214,096	369,970	417,132	441,925	454,530	457,398
NAV/share (p)		56.4	68.5	77.2	81.8	84.2	84.7
EPRA NAV/share (p)		56.4	68.5	77.2	81.8	84.2	84.7

CASH FLOW
Operating Cash Flow		23,145	24,705	33,283	36,283	32,688	31,451
Net Interest		(8,768)	(8,695)	(8,836)	(9,211)	(9,578)	(9,564)
Tax		(394)	(369)	(426)	(232)	0	0
Net cash from investing activities		(10,838)	(61,729)	(68,123)	48,691	8,160	(3,500)
Ordinary dividends paid		(10,711)	(13,102)	(17,822)	(17,957)	(18,356)	(18,907)
Debt drawn/(repaid)		(1,031)	(3,191)	14,591	(46,450)	0	0
Proceeds from shares issued		18,043	100,121	0	0	0	0
Other cash flow from financing activities
Net Cash Flow		9,446	37,740	(47,333)	11,124	12,913	(520)
Opening cash		22,906	32,352	70,092	22,759	33,883	46,796

Closing cash		32,352	70,092	22,759	33,883	46,796	46,276

Source: Picton Property Income data, Edison Investment Research

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Picton Property Income and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2017. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Equities

Equities by Sector

Sectors

Thematics

Latest

Healthcare-focused trusts: A sector on the mend

MediaWatch – One step forward, two steps back

ConsumerWatch – Don’t look down

Audiovisual

Latest

Recce Pharmaceuticals – executive interview

VEON – executive interview with CFO Joop Brakenhoff

VEON – executive interview with CEO Kaan Terzioğlu

About Edison

About Edison

Careers

Picton Property Income (LSE: PCTN)

Picton Property Income — Progress continues

Real Estate

Real Estate

Latest

Theon International — Clear vision for growth

Care REIT — Strong Q324 and accretive growth

Games Workshop Group — A notable acceleration in Q225

Altron — Further margin expansion in H125

Sayona Mining — Catching up with majors

More on Picton Property Income

Picton Property Income — Office repurposing progress

Picton Property Income — Increased DPS driving positive returns

Picton Property Income — Organic growth accelerating

Picton Property Income — Unlocking value to drive DPS growth

Latest from the Real Estate sector

Care REIT — Strong Q324 and accretive growth

Custodian Property Income REIT — Significant uplift in fully covered DPS

Regional REIT — Preparing the ground

Target Healthcare REIT — Rental income continuing to drive returns

Sunesis Pharmaceuticals — SNS-062 trial up and running

Subscribe to Edison