Interim Results

Property Franchise Group PLC (The)
12 September 2023
 

 

12 September 2023

THE PROPERTY FRANCHISE GROUP PLC

(the "Company" or the "Group")

 

Interim Results for the six months ended 30 June 2023

Record H1, outperforming market in lettings and sales

 

The Property Franchise Group PLC, the UK's largest property franchisor, is pleased to announce its interim results for the period ended 30 June 2023.

 

Financial Highlights

 

·    Group revenue increased to £13.2m (H1 2022: £13.1m)

·    Management Service Fees ("MSF") increased 3% to £7.7m (H1 2022: £7.5m)

·    Adjusted EBITDA* increased to £5.8m (H1 2022: £5.7m)

·    Profit before tax increased 11% to £4.2m (H1 2022: £3.8m)

·    Basic earnings per share increased 4% to 10.3p (H1 2022: 9.9p) 

·    Highly cash generative with net cash of £0.7m at 30 June 2023 (30 June 2022: net debt £2.6m)

·    Increased interim dividend by 10% to 4.6p (H1 2022: 4.2p)

* before share-based payments charge

 

Operational Highlights

 

·    Recurring revenues contributed 65% of total revenue underpinned by growth in lettings revenue with lettings MSF up to 61% of total MSF (H1 2022: 55%)

·    Sales agreed pipeline remained strong at £28.4m (H1 2022: £33.8m)

·    Managing 77,000 rental properties (H1 2022: 74,000)

·    7 acquisitions at the franchisee level (H1 2022: 8), added 806 managed properties (H1 2022: 1,001) contributing £0.8m (H1 2022: £1.0m) of managed income per annum to franchisee turnover

·    EweMove sold a further 17 new territories (H1 2022: 19), now totalling 194 territories (H1 2022: 178)

·    Acquisition of Michael Searchers Property Management Ltd in January 2023 for £0.25m adding 147 managed properties to the owned offices portfolio and £0.2m of annual lettings revenue

 

Gareth Samples, Chief Executive Officer of The Property Franchise Group, said:

"It's another period of record revenue for us, outperforming the market in both lettings and sales. Moreover, with continued focus on costs, slightly down despite the pay increases needed by our employees, we have also set another record for profit before tax.

This year more than any other under my tenure demonstrates the strength of our franchise business model and the power that results from a network of entrepreneurial franchisees seeking to maximise the opportunities in their local marketplaces.

Overall, our network's lettings revenues have grown 12% to represent 61% of total network revenue, offsetting the expected impact of the reduction in UK sales transactions. Pleasingly, this has driven up our recurring revenues to 65% of total revenue.

We remain extremely well-placed in the current environment and have a substantial growth opportunity to capitalise on. Part of that will come in the form of improved data usage which we are very excited about as we progress towards meaningful implementation in 2024.

The second half of each calendar year usually generates higher revenues and profits. The second half to date appears to be following that trend so far. As a result, the Board remains confident that trading remains in-line with expectations for the full year and this confidence is reflected in the interim dividend for 2023, which I am pleased to report is up 10% to 4.6p."

 

Investor presentation

The Company is hosting a live private investor presentation on Tuesday 12 September 2023 at 13.00 on the Investor Meet Company platform. All existing and potential private investors interested in attending are asked to register using the following link: Register as an Investor - Investor Meet Company

 

For further information, please contact:

 

The Property Franchise Group PLC  

Gareth Samples, Chief Executive Officer

David Raggett, Chief Financial Officer

 01202 405549

 

 

 

Canaccord Genuity Limited (Nominated Adviser and Joint Broker)

Max Hartley

Gordon Hamilton

 020 7523 8000

 

 





Singer Capital Markets (Joint Broker)

Rick Thompson

James Fischer

 020 7496 3000

 

 

 

 

Alma PR 

Justine James

Joe Pederzolli

Kinvara Verdon

 

 

 

 020 3405 0209

 

 

About The Property Franchise Group PLC:

 

The Property Franchise Group PLC (AIM: TPFG) is the largest property franchisor in the UK and manages the second largest estate agency network and portfolio of lettings properties in the UK.

 

The Company was founded in 1986 and has since grown to a diverse portfolio of nine brands operating throughout the UK, comprising longstanding high-street focused brands and a hybrid, no sale no fee agency.

 

The Property Franchise Group's brands are Martin & Co, EweMove, Hunters, CJ Hole, Ellis & Co, Parkers, Whitegates, Mullucks & Country Properties.

 

Headquartered in Bournemouth, UK, the Company was listed on AIM on the London Stock Exchange in 2013. More information is available at www.propertyfranchise.co.uk

 

 



 

Chief Executive Officer's Statement

I am delighted to report on a record first half, highlighting the strength of our model which continues to drive growth despite the current macroeconomic conditions and a challenging sales market.  The robust performance in H1 demonstrates the considerable resilience of our offering, as well as our ability to consistently deliver, notably outperforming in lettings.

As a franchise network of local business owners, our continued strong performance is testament to their capabilities. I would like to take this opportunity to thank our franchisees for their continued hard work, entrepreneurial flare and teamwork and our staff for supporting them in their endeavours. Our franchisees have adapted to a different market incredibly well, driving the success of the Group.

We have further invested in our team in H1, including the hiring of our first Commercial Director to accelerate progress with our digital marketing strategy, and in technology. These investments being essential to support our plans and to provide the platform we need for what I see as an exciting period of growth.

We continue to make strategic progress irrespective of the conditions in which we operate. We believe our adaptability amidst changes in our external environment sets us apart, leaving us well-placed to continue delivering further growth.

Operational review

Group revenue increased to £13.2m (H1 2022: £13.1m) as we outperformed the market in lettings and sales. The key element of that, Management Service Fees ("MSF"), increased 3% to £7.7m (H1 2022: £7.5m). The 12% increase in lettings MSF more than offset the expected weakening in sales MSF.

Key market data reported by the ONS in June 2023 showed its UK annual private rental index had increased 5.1% (H1 2022: 3.0%) and HMRC data showed seasonally adjusted UK Property Transactions for June 2023 YTD were 522,650, 20% lower than the same period in 2022.

Alongside our franchisees, we continue to identify further acquisition opportunities for portfolios of managed lets. We are aiming to capitalise on our building pipeline of opportunities and bolster our number of managed lettings' properties by the end of the year, with seven managed lettings portfolios acquired in H1, contributing £0.8m to franchisees' managed lettings income per annum. Our long-term objective remains to continue to consolidate the lettings market locally through assisted portfolio acquisitions.

EweMove continued to perform well, selling 17 new territories in H1 respectively and generating a record 13% increase in revenue. We are very pleased with this performance, particularly in light of the current market. We believe there remains significant future growth opportunities and upside in the hybrid offering.            

With the uncertain interest rate environment, the financial services sector remains challenging for all. Against this background, Mortgage Genie's performance was in line with expectations, and the division delivered £0.9m of revenue in H1 2023 (H1 2022: £0.9m). We continue to see progress in the partnering of our franchisees with representatives of the PRIMIS network and the number of franchisees running their own financial services businesses.

Our acquired businesses have successfully integrated into the Group and continue to perform well, delivering strong returns on capital invested. Equipped with a proven track record, strong balance sheet and capital, we continue to evaluate acquisition opportunities.

Our desire to operate best-in-class digital marketing, given the significant opportunities we see over the next five years, has seen us investing in the past year into understanding what our technology infrastructure needs to look like to fundamentally support this organic growth initiative. We have selectively invested into websites, CRMs, internal dashboards, management software and referral software. We see digital marketing as one of our biggest growth initiatives for the future and hold high hopes for the opportunities it will deliver in 2024 and beyond.

 

Current Trading and Outlook

 

We expect the current market conditions to continue through H2, with a strong lettings market and subdued sales market. That said our resilient business model is well adept to continue to deliver despite the current external trading environment.

The lettings market has shown no signs of cooling, with the lack of supply continuing to increase demand and drive up rents. We have seen double digit growth in H1, a trend we expect to see for the foreseeable future.

The UK sales market is proving to be more resilient than many commentators had been predicting. We have seen an improvement in sales' completion times post period end, with HMRC data for June and July showing an encouragingly positive trend, something we have seen continue through into August.

With substantial growth opportunities ahead, we are well positioned to capitalise upon them. We are particularly excited by our enhanced digital marketing capabilities and improved data usage to support our growth and we expect to start to see the results of this in the next calendar year.

The second half has traditionally generated higher revenue and profits, and the second half to date appears to be following the same trend. The Board is confident that trading remains in line with expectations for the full year and this confidence is reflected in the interim dividend for 2023, which I am pleased to report is up 10% to 4.6p.

 

Gareth Samples

Chief Executive Officer

11 September 2023




 

Financial Review for 2023 Interim Results

Overall Performance

Growth was suppressed, as it was for H1 2022, by falling sales transactions with 2023 commencing against a more uncertain and challenging economic backdrop. Despite these factors, the Group achieved another record for revenue by outperforming the market in both lettings and sales.

Group revenue increased by 1% to £13.2m (H1 2022: £13.1m) largely because of the Group's strength in lettings and the experienced sales agents in the network driving increased market share.

With continued focus on costs, slightly down over H1 2022, despite pay increases at the start of the year and the ongoing inflationary pressures, both headline and underlying profit before tax increased to record levels.

Profit before tax increased 11% to £4.2m (H1 2022: £3.8m) and adjusted profit before tax which excludes the share-based payments charges and amortisation arising on consolidation increased 3.5% to £5.3m (H1 2022: £5.2m).

Revenue from Property Franchising

There was record revenue from the property franchising division at £12.3m (H1 2022: £12.2m) with the growth in rents helping to more than offset the reduction in sales transactions. The Group's lettings revenues increased by 12% whilst the Group's sales revenues reduced by 17%.

Franchise sales continued to be strong in EweMove with 17 new territories sold in the half year (H1 2022: 19) and there was a significant increase in resales elsewhere in the Group, with 13 in the high street led franchises (H1 2022: 3). This resulted in revenue from franchise sales increasing by 58% to £0.2m.

There were record Management Service Fees from our franchised network which increased by 3% to £7.7m (H1 2022: £7.5m). The increase of £0.2m resulted from an increase in Lettings MSF of 12% to £4.8m and a reduction in Sales MSF of 11% to £2.9m. Lettings MSF contributed 61% of all MSF in the period (H1 2022: 55%). This increased contribution from lettings helped drive recurring revenues up to 65% of total Group revenue.

Our hybrid brand EweMove, which charges a monthly licence fee per territory occupied and a fee per completed transaction, generated a record 13% increase in revenue to £2.4m (H1 2022: £2.1m). There were 194 occupied territories at the end of the period (H1 2022: 178) of which 179 were trading (H1 2022: 166) with the remainder yet to complete pre-trading requirements.

Our nine owned offices in Hunters did not fair quite so well as the franchised network in the period with a poorer start to the year driven by a reduced sales agreed pipeline. Hunters contributed revenue of £2.2m, down 12% on H1 2022. There has been a revised approach to sales this year which has delivered revenue improvements in recent months and an increased sales agreed pipeline. These actions together with our continued desire to buy lettings businesses, with Michael Searchers Property Management Limited acquired in January 2023, are expected to deliver an improved full year result.

There were eight acquisitions of managed properties' portfolios, including the one for our owned offices, delivering 953 units (H1 2022:  1,001) and contributing annualised revenue of £1.0m (H1 2022: £1.0m) split £0.2m for owned offices and £0.8m for franchisees. The latter generating £0.1m of MSF for the Group.

Revenue from Financial Services

Revenue from our financial services division was £0.9m (H1 2022: £0.9m). This division remains at an early growth stage and is yet to build up sufficient business to capitalise on the product transfers and remortgage activity that the market has seen of recent. We continue to invest time and effort in growing our share of new purchase mortgages which will in turn generate reoccurring revenues from remortgage and product transfers in due course.

Costs

The Group's cost of sales decreased 2% to £2.7m (H1 2022: £2.8m). The lower introductory commissions and advisor costs in our financial services division being partially offset by increased costs in our property division to meet the increased number of trading territories in EweMove and the move to a new operating system with the capability to accommodate that growth.

Administrative expenses decreased by 1% to £5.6m (H1 2022: £5.7m) with the inflationary pressures being met with savings in resource usage. These expenses have been contained at or below £5.7m for the first half of the last three years due to synergies achieved post-acquisition of Hunters in March 2021 and savings this year.

The assumptions used in determining the share-based payment charge at 31 December 2022 were carried forward into this half year resulting in £0.4m being charged to the profit and loss account (H1 2022: £0.6m).

EBITDA

The Group's EBITDA increased 5% to £5.3m (H1 2022: £5.1m). Adjusting for the share-based payment charges, adjusted EBITDA increased 1% to £5.8m (H1 2022: £5.7m).

Operating profit

Operating profit increased 10% to £4.4m (H1 2022: £4.0m) and operating margin was 33% (H1 2022: 31%). Adding back the share-based payments charges and the amortisation arising on consolidation, adjusted operating profit increased 3% to £5.5m (H1 2022: £5.3m). Adjusted operating margin was 42% (H1 2022: 41%) indicating the margin being derived from the underlying activities.

Profit before income tax

Profit before taxation increased 11% to £4.2m (H1 2022: £3.8m). Adding back the share-based payments charges, and the amortisation arising on consolidation, adjusted profit before tax increased 3% to £5.3m (H1 2022: £5.2m).

Taxation

The effective rate of corporation tax for the period was 21.1% (H1 2022: 16.0%). This primarily reflects the increase in the corporation tax rate from 19% to 25% which generates a corporation tax rate for the first half year of 22%.

Profit after taxation

Profit after taxation for the period increased by 4% to £3.3m (H1 2022: £3.2m).

Earnings per share

Basic earnings per share increased 4% to 10.3p (H1 2022: 9.9p) based on a weighted average number of shares in issue in the period of 32,041,966 (H1 2022: 32,041,966). This increase was also achieved by the diluted basic earnings per share.

Adjusted basic earnings per share decreased 1% to 13.9p (H1 2022: 14.1p) based on a weighted average number of shares in issue in the period of 32,041,966 (H1 2022: 32,041,966). This increase was also achieved by the adjusted diluted basic earnings per share.

Dividends

The Group has again reported record headline profits and has generated material free cash to return to a net cash position.  

As a result, the Board is pleased to announce an 10% increase in the interim dividend to 4.6p (H1 2022: 4.2p). It will be paid on 6 October 2023 to all shareholders on the register on 22 September 2023. Our shares will be marked ex-dividend on 21 September 2023. The total amount payable is £1.5m.

Summary of Key Financials

 

 

H1 2023

H1 2022

Growth

Revenue

£13.2m

£13.1m

1%

MSF

£7.7m

£7.5m

3%

Cost of sales

£2.7m

£2.8m

-2%

Admin expenses

£5.6m

£5.7m

-1%

EBITDA

£5.3m

£5.1m

5%

Adjusted EBITDA

£5.8m

£5.7m

1%

Operating profit

£4.4m

£4.0m

11%

Adjusted operating profit

£5.5m

£5.4m

3%

Profit before tax

£4.2m

£3.8m

9%

Adjusted profit before tax

£5.3m

£5.2m

3%

Earnings per share (basic)

10.3p

9.9p

4%

Adjusted earnings per share (basic)

13.9p

14.1p

-1%

Adjusted earnings per share (diluted)

13.9p

14.1p

-1%

Dividend

4.6p

4.2p

10%

Net cash generated from operations

£2.5m

£3.3m

-26%

 

EweMove

Revenues continue to grow and are up 13% on H1 2022.  We have made the decision to invest in additional support for its new entrants and have replaced its operating software to support future growth.

 

H1 2023

H1 2022

Growth

Revenue

£2.4m

£2.1m

13%

Costs

£1.7m

£1.4m

18%

Profit before tax

£0.7m

£0.7m

-

Profit margin

29%

32%

 

 

Cash flow

At an operational level, the Group remains highly cash generative although, as for the same period last year, there are increased debtors of which £0.7m relates to sums due from partners in H2. The Group also had lower trade creditors and accruals of £1.0m which reflects the timing of payments, savings and performance in 2023.

As a result, cash generated from operations decreased by 17% to £3.6m (H1 2022: £4.4m). That represents 68% (H1 2022: 86%) conversion of EBITDA into cash generated from operations. For the reasons stated above, we expect this conversation rate to improve in the second half of this year.

On 31 January 2023 the Group acquired the entire issued share capital of Michael Searchers Property Management Ltd for a net cash consideration of £0.2m (H1 2022: nil).

On 9 June 2023, the Group paid a final dividend of 8.8p for 2022 (H1 2022: 7.8p for 2021) which amounted to £2.8m (H1 2022: £2.5m).

During the period the Group reduced its usage of its RCF with Barclays Bank Plc from £5.0m to £2.5m. In the prior first half year the Group still had a term loan as well as the RCF resulting from the acquisition of Hunters and made repayments of £0.9m. This loan was repaid in the second half of 2022. A total of £13.0m of bank loans (£10.0m borrowed by TPFG and £3.0m of existing borrowings by Hunters) have now been repaid since the Hunters acquisition in March 2021.

During the period bank loan interest of £0.2m (H1 2022: £0.2m) was paid.

Overall, the cash balances of the Group decreased by £3.5m to £3.2m (H1 2022: £7.6m).

Liquidity

The Group had a net cash balance of £0.7m at the end of the period (H1 2022: net debt £2.6m).

Financial position

The Group has a consistent history of strong cash generating capabilities, has returned to a net cash position and continues to operate comfortably within its bank covenants. It generates sufficient net cash from operations to fund its acquisition strategy and to reward shareholders with increased dividends.

The Group has also improved its balance sheet strength since 30 June 2022 with equity attributable to the owners increasing 10% to £38.2m (H1 2022: £34.7m).

The Board has pursued a progressive dividend policy to generate an attractive return for shareholders and, given the Group's strong financial standing, it will continue to do so. At the same time, the Board will continue to pursue corporate acquisitions as and when they arise and to fulfil the other elements of its strategic plan.

 

David Raggett

Chief Financial Officer

11 September 2023

 


THE PROPERTY FRANCHISE GROUP PLC

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

                                                                                                                                                          

FOR THE SIX MONTHS ENDED 30 JUNE 2023




Unaudited


Unaudited


Audited

 




6 Months Ended

 

6 Months Ended


12 Months Ended

 




30.06.23

30.06.22


31.12.22

 




£'000


£'000


£'000

 

 








 

Revenue


13,182


13,089


27,158

 

Cost of sales



(2,726)


(2,770)


(5,575)

 

GROSS PROFIT



10,456


10,319


21,583

 

 








 

Administrative expenses



(5,646)


(5,679)


(11,876)

 

Share-based payments charge



(416)


(644)


(411)

 

OPERATING PROFIT



4,394


3,996


9,296

 

 








 

Finance income



3


15


39

 

Finance costs



(200)


(220)


(470)

 

Other gains and losses



-


-


(32)

 

PROFIT BEFORE INCOME TAX EXPENSE



4,197


3,791


8,833

 

 








 

Income tax expense


(886)


(608)


(1,588)

 









 

PROFIT AND TOTAL COMPREHENSIVE INCOME FOR THE PERIOD

 


3,311


3,183


7,245

 

 

 







 

PROFIT AND TOTAL COMPREHENSIVE

INCOME FOR THE PERIOD ATTRIBUTABLE TO:

 





 

Owners of the parent

 


3,314


3,169


7,229

 

Non-controlling minority interest

 


(3)


14


16

 

 

 


3,311


3,183


7,245

 

Earnings per share

attributable to owners of the parent


10.3p


9.9p


22.6p

 

 

 







 

Diluted earnings per share attributable to owners of the parent


10.3p


9.9p


22.5p

 









 


THE PROPERTY FRANCHISE GROUP PLC

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

AS AT 30 JUNE 2023





Unaudited


Unaudited


Audited

 





 As at 30.06.23


As at 30.06.22


As at 31.12.22

 




£'000


£'000


£'000

 

ASSETS

 








NON-CURRENT ASSETS

 








Intangible assets




44,462


46,100


44,958

 

Property, plant and equipment




229


224


162

 

Investments




137


169


137

 

Right of use assets




1,456


1,591


1,613

 

Prepaid assisted acquisitions support




266


391


297

 

Other Receivables




220


-


240

 

 

 




46,770


48,475


47,407

 

CURRENT ASSETS

 








 

Trade and other receivables




4,521


3,892


3,718

 

Cash and cash equivalents




3,224


7,578


6,684

 





7,745


11,470


10,402

 










 

TOTAL ASSETS

 



54,515


59,945


57,809

 










 

ISSUED CAPITAL AND RESERVES

ATTRIBUTABLE TO OWNERS OF PARENT















Share capital




320


320


320

 

Share premium




4,129


4,129


4,129

 

Merger reserve




14,345


14,345


14,345

 

Own share reserve




(348)


(348)


(348)

 

Retained earnings




17,906


14,679


17,399

 

Other reserves




1,851


1,594


1,316

 





38,203


34,719


37,161

 

NON-CONTROLLING INTEREST




19


20


22

 

TOTAL EQUITY

 



38,222


34,739


37,183

 










 

LIABILITIES

 








 

NON-CURRENT LIABILITIES

 








 

Borrowings




-


8,281


5,000

 

Lease liabilities




1,626


2,002


1,856

 

Provisions




181


212


212

 

Deferred tax




4,744


5,153


5,168

 





6,551


15,648


12,236

 

CURRENT LIABILITIES

 








 

Borrowings




2,500


1,875


-

 

Trade and other payables




5,432


5,979


6,724

 

Lease liabilities




495


502


506

 

Tax payable




1,315


1,202


1,160

 





9,742


9,558


8,390

 

 

 








 

TOTAL LIABILITIES

 



16,293


25,206


20,626

 

TOTAL EQUITY AND LIABILITIES

 



54,515


59,945


57,809

 

 

THE PROPERTY FRANCHISE GROUP PLC

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

                                                                                                                                                                                          

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 

 


Called up share capital

 

Retained earnings

Share premium

Own share reserve

Merger reserve

Other reserves

 

   Total

Non-controlling interest

Total

equity


£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 January 2022 (audited)

320

13,999

4,129

(348)

14,345

905

33,350

6

33,356

Profit and total comprehensive income

-

3,169

-

-

-

-

3,169

14

3,183

Share-based payments charge

-

-

-

-

-

644

644

-

644

Deferred tax on share options

-

-

-

-

-

45

45

-

45

Dividends

-

(2,489)

-

-

-

-

(2,489)

-

(2,489)

Total transactions with owners

-

(2,489)

-

-

-

689

(1,800)

-

(1,800)

Balance at 30 June 2022 (unaudited)

320

14,679

4,129

(348)

14,345

1,594

34,719

20

34,739

Profit and total comprehensive income

-

4,060

-

-

-

-

4,060

2

4,062

Share-based payments charge

-

-

-

-

-

(233)

(233)

-

(233)

Deferred tax on share options

-

-

-

-

-

(45)

(45)

-

(45)

Dividends

-

(1,340)

-

-

-

-

(1,340)

-

(1,340)

Total transactions with owners

-

(1,340)

-

-

-

(278)

(1,618)

-

(1,618)

Balance at 31 December 2022 (audited)

320

17,399

4,129

(348)

14,345

1,316

37,161

22

37,183

Profit and total comprehensive income

-

3,314

-

-

-

-

3,314

(3)

3,311

Share-based payments charge

-

-

-

-

-

416

416

-

416

Deferred tax on share options

-

-

-

-

-

119

119

-

119

Dividends

-

(2,807)

-

-

-

-

(2,807)

-

(2,807)

Total transactions with owners

-

(2,807)

-

-

-

535

(2,272)

-

(2,272)

Balance at 30 June 2023 (unaudited)

320

17,906

4,129

(348)

14,345

1,851

38,203

19

38,222

 

THE PROPERTY FRANCHISE GROUP PLC

 

CONSOLIDATED STATEMENT OF CASH FLOWS

                                                                                                                                                                                          

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 

               

Unaudited


Unaudited


Audited


6 Months Ended

 

6 Months Ended


12 Months Ended


30.06.23

30.06.22


31.12.22


£'000


£'000


£'000

Cash flows from operating activities






Profit before income tax

4,197


3,791


8,833

Depreciation and amortisation charges

1,036


1,095


2,102

Revaluation of investments in shares

-


-


32

Share-based payments charge

416


644


411

Profit on disposal of FDGs and rebrands

(95)


-


(195)

Finance costs

200


220


471

Finance income

(3)


(15)


(39)







Operating cash flow before changes in working capital

5,751


5,735


11,615

Increase in trade and other receivables

(783)


(1,071)


(837)

Increase / (Decrease) in trade and other payables

(1,348)


(281)


517

Cash generated from operations

3,620


4,383


11,295







Interest paid

(158)


(162)


(359)

Tax paid

(1,012)


(908)


(1,962)

 

Net cash generated from operations

2,450


3,313


8,974

 







 

Cash flows from investing activities






 

Purchase of subsidiaries net of cash acquired

(202)


-


-

 

Purchase of intangible assets

-


(356)


(387)

 

Disposal of intangible assets - FDGs and rebrands

54


-


143

 

Disposal of intangible assets - Customer lists

-


-


150

 

Purchase of tangible assets

(106)


(58)


(38)

 

Payment of assisted acquisitions support

(67)


(87)


(102)

 

Interest received

3


15


39

 

Net cash used in investing activities

(318)


(486)


(195)

 







 

Cash flows from financing activities






 

Equity dividends paid (note 7)

(2,807)


(2,489)


(3,829)

 

Bank loan repaid

(2,500)


(938)


(6,094)

 

Principal paid on lease liabilities

(236)


(177)


(473)

 

Interest paid on lease liabilities

(49)


(58)


(112)

 

Net cash used in financing activities

(5,592)


(3,662)


(10,508)

 







 

Decrease in cash and cash equivalents

(3,460)


(835)


(1,729)

 

Cash and cash equivalents at the beginning of the period

6,684


8,413


8,413

 

Cash and cash equivalents at end of the period

3,224


7,578


6,684

 

 

                    

                    

       

 

                    THE PROPERTY FRANCHISE GROUP PLC

 

NOTES TO THE INTERIM RESULTS

                                                                                                                                                                                          

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 

 

1.         GENERAL INFORMATION

The principal activity of The Property Franchise Group plc and its subsidiaries continues to be that of a UK residential property franchise business. The company is a public limited company incorporated and domiciled in the UK. The address of its head office and registered office is 2 St Stephen's Court, St Stephen's Road, Bournemouth, Dorset, UK.

2.         BASIS OF PREPARATION

The consolidated interim financial information for the six months ended 30 June 2023 was approved by the Board and authorised for issue on 11 September 2023. The results for 30 June 2023 and 30 June 2022 are unaudited. The disclosed figures are not statutory accounts in terms of Section 435 of the Companies Act 2006. Statutory accounts for the year ended 31 December 2022 on which the auditors gave an audit report which was unqualified and did not contain a statement under Section 498(2) or (3) of the Companies Act 2006, have been filed with the Registrar of Companies. The annual financial statements of the Group are prepared in accordance with UK adopted international accounting standards and, as regards the Parent Company financial statements, as applied in accordance with the provisions of the Companies Act 2006.

This interim report has been prepared on a basis consistent with the accounting policies expected to be applied for the year ending 31 December 2023, and uses the same accounting policies and methods of computation applied for the year ended 31 December 2022.  

Going concern

When assessing the foreseeable future the directors have looked at a period of 12 months from the date of approval of the interim financial information. The directors have a reasonable expectation that the Group has adequate resources to continue to trade for the foreseeable future and, therefore, consider it appropriate to prepare the Group's interim financial information on a going concern basis.

Significant accounting policies

The Group's interim financial information includes those of the parent company and its subsidiaries, drawn up to 30 June 2023. Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.

 

The Group applies the acquisition method to account for business combinations. The consideration transferred for the acquisition of a subsidiary is the fair values of the assets transferred, the liabilities incurred to the former owners of the acquiree and the equity interests issued by the Group. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Acquisition-related costs are expensed as incurred.

Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated. When necessary amounts reported by subsidiaries have been adjusted to conform with the Group's accounting policies.

 

3.          SEGMENTAL REPORTING

The directors consider there to be two operating segments being Property Franchising and Financial Services.

 

For the six months ended 30 June 2023:




Property

Franchising


Financial

Services


 

Total

Continuing



£'000


£'000


£'000

Revenue



12,286


896


13,182

Segment profit before tax



3,820


377


4,197

 

 

 

For the six months ended 30 June 2022:




Property

Franchising


Financial

Services


 

Total

Continuing



£'000


£'000


£'000

Revenue



12,211


878


13,089

Segment profit before tax



3,575


216


3,791









 

 

For the year ended 31 December 2022:




Property

Franchising


Financial Services

 


 

Total

Continuing



£'000


£'000


£'000

Revenue



25,429


1,729


27,158

Segment profit before tax



8,379


454


8,833









 

 

There was no inter-segment revenue in any period.

 

4.         REVENUE

Unaudited


Unaudited


Audited


6 Months Ended

 

6 Months Ended


12 Months Ended


30.06.23

30.06.22


31.12.22


£


£


£







 

Management service fee

7,696


7,496


15,882

 

Owned offices revenue

2,239


2,548


5,157

 

Franchise sales

232


147


318

 

Franchisee support and similar services

2,119


2,020


4,072


12,286


12,211


25,429

  Financial Services segment:

  Financial Services commissions

896  


878


 

 

1,729








13,182


13,089


27,158

 

 

All revenue is earned in the UK and no customer represents greater than 10 per cent of total revenue in the periods reported.

5.         TAXATION

The underlying tax charge is based on the expected effective tax rate for the full year to December 2023. The majority of the tax arises from applying this effective tax rate to the profit on ordinary activities.

6.         EARNINGS PER SHARE

Earnings per share is calculated by dividing the profit for the financial period by the weighted average number of shares during the period.



Unaudited


 

Unaudited


Audited



6 Months Ended

 

6 Months Ended


12 Months Ended



30.06.23

 

30.06.22


31.12.22



£'000

 

£'000


£'000




 




Profit for the period attributable to owners of parent


3,314

 

3,169


7,229

Amortisation on acquired intangibles


721

 

721


1,443

Share-based payments charge


416

 

644


411

Loss on revaluation of listed investments


-

 

-


32

Adjusted profit for the period


4,451

 

4,534


9,115

 

                 

 

 

6.    EARNINGS PER SHARE (CONTINUED)

 



Unaudited


 

Unaudited


Audited

 



6 Months

Ended


6 Months Ended


12 Months Ended

 



30.06.23


30.06.22


31.12.22

 

Weighted average number of shares


32,041,966


32,041,966


32,041,966

 








Dilutive effect of share options on ordinary shares


99,608


99,667


99,626

 



32,141,574


32,141,633


 

32,141,592

 








 








 



Unaudited


 

Unaudited


Audited

 



6 Months

Ended


6 Months Ended


12 Months Ended

 



30.06.23


30.06.22


31.12.22

 








Basic earnings per share


10.3p


9.9p


22.6p

Diluted earnings per share


10.3p


9.9p


22.5p

 

 

Adjusted basic earnings per share


13.9p


14.1p


28.4p

Adjusted diluted earnings per share


13.9p


14.1p


28.4p

 

 

7.   DIVIDENDS




Unaudited


Unaudited


Audited




As at

 

As at

 

As at




30.06.23

30.06.22

31.12.22




£'000


£'000


£'000

Final dividend paid



2,807


2,489


2,489

Dividend per share paid



8.8p


7.8p


7.8p









Interim dividend paid



-


-


1,340

Dividend per share paid



-


-


4.2p









Total Dividends paid



2,807


2,489


3,829

 

                                 

An interim dividend for 2023 of 4.6p per share has been declared and will be paid on 6 October 2023 to all shareholders on the register on 22 September 2023. Our shares will be marked ex-dividend on 21 September 2023. The total amount payable is £1.48m.

 

 

8.    ACQUISITIONS

Acquisition of Michael Searchers Property Management Limited

On 31 January 2023 Hunters (Midlands) Limited acquired the entire issued share capital of Michael Searchers Property Management Limited for consideration of £257k. This consisted of £225k paid on completion, £7k paid for excess working capital and £25k deferred consideration to be paid in August 2023. The business was immediately hived up into Hunters (Midlands) Limited, a subsidiary of The Property Franchise Group plc. Net assets of £33k were acquired and £224k recognised in intangible assets as a customer list.

 

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
UK 100

Latest directors dealings