Radius Residential Care Limited logo

FY22 Full year results

Full Year Results29 May 2022RADHealthcare

Preliminary
Results

Radius Residential Care Ltd | www.radiuscare.co.nz

YEAR END 31 MARCH 2022

Caring is our calling

NOTE
2022

$’000

2021

$’000

REVENUE

Revenue from contracts with customers132,052121,217

Deferred management fees1,3281,081

Total revenue133,380122,298

Change in fair value of investment property2 .11,0882,879

Government subsidy received— 794

Interest income6271

Gain on acquisition of previously leased property assets1,403—

Total revenue and other income135,933126,042

EXPENSES

Employee costs (82,368)( 74 ,4 57 )

Depreciation expense(11,194)(11,552)

Finance costs(9,091)(9,706)

Other expenses(30,199)(28,298)

Total expenses(132,852)(124,013)

Profit before income tax 3,0812,029

Income tax expense(408)(3 24)

Profit for the year2,6731 ,705

OTHER COMPREHENSIVE INCOME FOR THE YEAR

Items that will not be reclassified subsequently to profit and loss

Revaluation of property, plant and equipment, net of tax2.2 — 1,104

Other comprehensive income for the year— 1,104

Total comprehensive income2,6732,809

EARNINGS PER SHARE

Basic and diluted earnings per share (cents per share)3.2 1.130.97

The Consolidated Statement of Comprehensive Income should be read in conjunction with the accompanying notes.

Consolidated Statement of Comprehensive Income

FOR THE YEAR ENDED 31 MARCH 2022

2

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

NOTE
Contributed

Equity

$’000

Asset

Revaluation

Reserve

$’000

Retained

Earnings

$’000

To t a l

$’000

BALANCE AS AT 1 APRIL 2020 4,736 5 ,70 8 10,376 20,820

Profit for the year — — 1,7051,705

Other comprehensive income for the year2.2 — 1,104 — 1,104

Total comprehensive income for the year — 1,104 1 ,705 2,809

Transactions with owners

Issue of share capital (net of transaction costs and tax)3 .1 1,196 — — 1,196

Dividends paid3 .1 — — (732)(732)

Total transactions with owners 1,196 — (732) 464

Balance as at 31 March 2021 5,932 6,812 11,349 24,093

BALANCE AS AT 1 APRIL 2021 5,932 6,812 11,349 24,093

Profit for the year — — 2,673 2,673

Other comprehensive income for the year2.2 — — — —

Total comprehensive income for the year — — 2 ,67 3 2 ,67 3

Transactions with owners

Issue of share capital (net of transaction costs and tax)3 .1 45,800 — — 45,800

Dividends paid3 .1 — — (2,478)(2,478)

Total transactions with owners 45,800 — (2,478) 43,322

Balance as at 31 March 2022 51,732 6,812 11,544 70,088

The Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.

Consolidated Statement of Changes in Equity

FOR THE YEAR ENDED 31 MARCH 2022

3

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

NOTE
2022

$’000

2021

$’000

ASSETS

Cash and cash equivalents2,0882,761

Trade and other receivables*,**4.29,8827,181

Inventories768548

Investment properties2 .146,01431,675

Property, plant and equipment*,**2.273,83933,459

Right-of-use assets2.4133,912177,170

Intangible assets4 .119,75716,996

Deferred tax assets3,8853,635

Total assets290,145273,425

LIABILITIES

Trade and other payables4.316,90114,911

Current tax liabilities4441,135

Borrowings30,00027, 2 1 2

Deferred management fee2.31,5531,178

Refundable occupation right agreements2.328,61620,591

Lease liabilities2.4142,543184,305

Total liabilities220,057249,332

NET ASSETS70,08824,093

EQUITY

Share capital3 .1 51,732 5,932

Asset revaluation reserve3 .1 6,812 6,812

Retained earnings 11,544 11,349

Total equity 70,088 24,093

Consolidated Statement of Financial Position

AS AT 31 MARCH 2022

The Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes.

* Comparative information relating to $159k of SaaS arrangements under development have been reclassified from property, plant and equipment - work in

progress to trade and other receivables - prepayments.

** Comparative information relating to $722k of development costs have been reclassified from trade and other receivables - prepayments to property, plant

and equipment - work in progress.

4

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

NOTE
2022

$’000

2021

$’000

OPERATING ACTIVITIES

Receipts from residents for care fees and village fees129,796122,337

Receipts of government subsidy — 1,210

Payments to suppliers and employees*,**(111,696)(101,161)

Proceeds from the sale of Refundable Occupation Right Agreements4,7263,927

Payments for the repurchase of Refundable Occupation Right Agreements(1,766)(464)

Interest received6271

Interest paid - borrowings(1,436)(883)

Interest paid - lease liabilities( 7,6 55)(8,823)

Income tax paid(2,154)(1 ,74 4)

Net cash provided by operating activities 9,87714,470

INVESTING ACTIVITIES

Proceeds from the sale of property, plant and equipment5054

Acquisition of subsidiaries, net of cash acquired

4.4

(14,000) —

Payments for the purchase of property, plant and equipment*,**(38,431)(4,140)

Payments for village developments(411)(965)

Net cash used in investing activities(52,792)(5,051)

FINANCING ACTIVITIES

Proceeds from issue of share capital 48,229 —

Share issue transaction costs(2,429) —

Proceeds from bank borrowings2,788 —

Repayment of bank borrowings — (4,215)

Principal payments of lease liabilities(3,868)(4,028)

Dividends paid(2,478)(732)

Net cash provided by/(used in) financing activities42,242(8,975)

RECONCILIATION OF CASH AND CASH EQUIVALENTS

Cash and cash equivalents at beginning of the year2,7612,317

Net (decrease)/ increase in cash and cash equivalents held(673)444

Cash and cash equivalents at end of year2,0882,761

The Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.

Consolidated Statement of Cash Flows

FOR THE YEAR ENDED 31 MARCH 2022

* Comparative information relating to $159k of SaaS arrangements under development have been reclassified from payments for the purchase of property,

plant and equipment to payments to suppliers and employees.

** Comparative information to $722k of development costs have been reclassified from payments to suppliers and employees to payments for the purchase of

property, plant and equipment.

5

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

Consolidated Statement of Cash Flows continued
NOTE

2022

$’000

2021

$’000

RECONCILIATION OF PROFIT FOR THE YEAR TO NET CASH PROVIDED

BY OPERATING ACTIVITIES

Profit for the year

2,6731,705

ADJUSTMENTS FOR NON-CASH ITEMS

Depreciation 11,194 11,552

Share based payments — 1,196

Net loss/(gain) on disposal of property, plant and equipment1 74(26)

Gain on acquisition of previously leased property assets(1,403) —

Fair value adjustment to investment properties(1,088)(2,879)

Movement in deferred tax(923)(1,831)

CHANGES IN OPERATING ASSETS AND LIABILITIES

- Trade and other receivables and other assets(2,414)484

- Inventories(180)(24 0)

- Trade and other payables and other liabilities 1,172798

- Current tax liabilities(692)412

- Refundable Occupation Rights Agreements 1,364 3,299

Net cash provided by operating activities 9, 8 7 7 14,470

The Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.

FOR THE YEAR ENDED 31 MARCH 2022

Borrowings

$’000

Lease Liabilities

$’000

To t a l

$’000

BALANCE AS AT 1 APRIL 2021 2 7, 2 1 2 184,305 211,517

- Proceeds from bank borrowings 2 ,78 8 — 2 ,78 8

- Repayment of lease liabilities — (3,868)(3,868)

Total changes from financing cash flows 2 ,7 8 8 (3,868)(1,080)

Non-cash changes

- Remeasurements — 7 9 4 7 9 4

- Disposals — (38,688)(38,688)

Balance as at 31 March 2022 30,000 142,543 172,543

BALANCE AS AT 1 APRIL 2020 31,427 185,304 216,731

- Repayment of bank borrowings and lease liabilities(4,215)(4,028)(8 , 24 3)

Total changes from financing cash flows(4,215)(4,028)(8, 24 3)

Non-cash changes

- Remeasurements — 3,0293,029

Balance as at 31 March 2021 27,212 184,305 211,517

RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES

Changes in the carrying amount of such liabilities, which comprise bank borrowings and lease liabilities, are summarised below.

6

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

FOR THE YEAR ENDED 31 MARCH 2022
Selected Notes from the Consolidated Financial Statements

1. GENERAL INFORMATION

1.1. BASIS OF PREPARATION

(i) Reporting entity

These are the preliminary results and the selected

statements and notes from the consolidated financial

statements for Radius Residential Care Limited (‘the

Company’) and its subsidiaries (together ‘the Group’).

These preliminary results and the selected statements and

notes from the consolidated financial statements have

been extracted from the annual consolidated financial

statements and do not constitute general purpose

financial statements.

The Group provides rest home and hospital care for the

elderly along with development and operation of integrated

retirement villages in New Zealand.

(ii) Statutory basis and statement of compliance

Radius Residential Care Limited is a limited liability

company, incorporated and domiciled in New Zealand.

It is registered under the Companies Act 1993 and is a

FMC Reporting Entity in terms of Part 7 of the Financial

Markets Conduct Act 2013. The Company is listed on the

NZX Main Board (“NZX”).

These preliminary results and the selected statements

and notes from the consolidated financial statements

for the year ended 31 March 2022 have been audited and

have been prepared to satisfy the Group’s NZX preliminary

reporting obligations.

(iii) Functional and presentation currency

These preliminary results and the selected statements

and notes from the consolidated financial statements are

presented in New Zealand dollars which is the Group’s

functional currency. All amounts have been rounded to the

nearest thousand, unless otherwise indicated.

(iv) Key estimates and judgements

Following on from the disclosures in the Group’s annual

financial statements for the year ended 31 March 2021

regarding the ongoing COVID-19 pandemic, the New

Zealand Government continues to implement a range

of public health and economic measures to mitigate the

impact of the COVID-19 pandemic. The pandemic and

measures have lowered overall economic activity, revenue

has not been materially impacted but COVID-19 has had

an impact on the Group’s expenditure since the outbreak

began and up to the date of these preliminary results and

the selected statements and notes from the consolidated

financial statements. The Directors have assessed the

impact of the COVID-19 pandemic on these estimates.

It is not possible to estimate the impact of the COVID-19

pandemic’s short and long-term effects. As at the

date of these preliminary results and the selected

statements and notes from the consolidated financial

statements, all reasonably known and available

information with respect to the COVID-19 pandemic,

has been taken into consideration and all reasonably

determinable adjustments have been made in preparing

these preliminary results.

1.2. ADOPTING NEW AND AMENDED STANDARDS

AND INTERPRETATIONS

In the current year, the Group adopted all mandatory

new and amended standards and interpretations.

These preliminary results and the selected statements

and notes from the consolidated financial statements

have been prepared under the same accounting

policies and basis as those used in the interim and prior

year’s annual consolidated financial statements.

During the year, the Group revised its accounting policy

in relation to upfront configuration and customisation

costs incurred in implementing Software-as-a-Service

(‘SaaS’) arrangements. This was in response to the

IFRIC agenda decision in April 2021 clarifying its

interpretation of how current accounting standards

apply to these types of arrangements. The new

accounting policy is presented below.

No other changes to accounting policies have been

made during the year and the Group has not early

adopted any standards, amendments or interpretations

to existing standards that are not yet effective.

Software-as-a-Service (‘SaaS’) arrangements

SaaS arrangements are service contracts providing

the Group with the right to access the cloud provider’s

application software over the contract period but where

the Group does not control the underlying software

used in the arrangement. Under the new accounting

policy, where costs incurred to configure or customise

SaaS arrangements result in the creation of a resource

which is identifiable, and where the Group has the

power to obtain the future economic benefits flowing

from the underlying resource and to restrict the access

of others to those benefits, such costs are recognised

as a separate intangible software asset and amortised

over the useful life of the software on a straight-line

basis. If costs do not meet the recognition criteria,

they are expensed when incurred. The useful lives of

the intangible assets are reviewed at least at the end

of each financial year, and any change accounted for

prospectively as a change in accounting estimate.

7

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

During the year the Group reviewed the agreements supporting documentation for all capitalised software and associated
projects. There were no material amounts relating to SaaS arrangements recognised by the Group as at 1 April 2021 and as at 31

March 2021. However in light of guidance from the IFRIC agenda decision, items of software under development and capitalised

work-in progress as at 31 March 2021, amounting to $159k, has been reclassified from property plant and equipment - work in

progress (note 2.2) to trade and other receivables - prepayments (note 4.2).

2. PROPERTY ASSETS

2 .1 . INVESTMENT PROPERTIES

Accounting policy

Investment properties include completed freehold land and buildings, freehold land and buildings under development comprising

retirement villages including common facilities, provided for use by residents under the terms of a Refundable Occupation Right

Agreement (ORA). Investment properties are held for long term yields and to generate rental income.

Investment properties are initially recognised at cost. After initial recognition, investment properties are measured at fair value.

Gains or losses arising from a change in the fair value of investment properties are recognised in profit or loss.

Land acquired with the intention of constructing investment properties are classified as investment properties from the

date of acquisition.

Rental income from investment properties, being deferred management fees, is accounted for as described in the 31 March 2021

consolidated financial statements.

When the use of a property changes such that it is reclassified as property, plant and equipment, its fair value at the date of

reclassification becomes its cost for subsequent accounting.

‘*On 1 November 2021, the Group acquired investment properties entered as part of the Clare House business combination, refer to note 4.4

NOTE

2022

$’000

2021

$’000

INVESTMENT PROPERTIES

Opening carrying amount31,67527,831

Acquisition of Clare House Retirement Village investment property *4.412,840 —

Development expenditure — 338

Net fair value gain1,0882,879

Occupation Right Agreements settled(2,420)(2,444)

Occupation Right Agreements entered4,4905,421

Purchases67100

Unsold units included in opening carrying amount(1,610)(2,450)

Other adjustments(116) —

Closing carrying amount46,01431,675

A reconciliation between the valuation and the amount recognised on the Consolidated Statement of Financial Position as

investment properties is as follows:

Valuation of operator's interest 15,450 8,345

Refundable Occupation Right Agreements2.328,61620,591

Deferred management fee2.31,5531,178

Unsold units3951,561

46,01431,675

8

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

Valuation process and key inputs
The Group’s investment properties are valued on an annual

basis by CBRE Limited (CBRE) and Colliers, independent

valuers. CBRE and Colliers are registered with the Property

Institute of New Zealand, employs registered valuers and

has appropriate recognised professional qualifications

and recent experience in the location and category of

properties being valued.

Fair value as determined by CBRE and Colliers are

adjusted for assets and liabilities already recognised

in the Statement of Financial Position which are also

reflected in the discounted cash flow model. The valuation

of investment properties is then grossed up for cash flows

relating to refundable Occupation Right Agreements, which

are recognised separately in the Statement of Financial

Position (refer also note 2.3).

Retirement villages under development

The cost of retirement villages includes directly

attributable construction costs and other costs necessary

to bring the retirement villages to working condition for

their intended use. These other costs include professional

fees and consents, borrowing costs during the build period

and head office costs directly related to the construction

of the retirement villages. Where costs are apportioned

across more than one asset, the apportionment

methodology is determined by considering the nature of

the cost. The borrowing costs capitalised during the year

was $nil (2021: $49k). The related borrowing costs were

solely for the villages under development.

If the fair value of investment properties under

development and construction cannot be reliably

determined but it is expected the fair value of the property

can be reliably determined when construction is complete,

then investment properties under construction will be

measured at cost less any impairment, until either its

fair value can be reliably determined or construction is

complete. Impairment is determined by considering the

value of work in progress and Management’s estimate of

the value of the investment properties on completion.

Unsold units

Any developed but not yet sold units (unsold units) is

valued based on recent comparable transactions, adjusted

for disposal costs, holding costs and an allowance for

profit and risk. This represents the fair value of the Group’s

interest in unsold units at reporting date.

Key accounting estimates and judgements

As the fair value of investment properties is determined

using inputs that are significant and unobservable, the

Group has categorised investment properties as Level 3

under the fair value hierarchy in accordance with NZ IFRS

13 Fair Value Measurement.

Valuation uncertainty

As at 31 March 2022

As at the 31 March 2022 valuation date, the valuers of two

investment properties, CBRE have included a valuation

uncertainty clause in their valuation reports as a result

of the evolving situation with COVID-19, high and rising

inflation and interest rates and its impact on the New

Zealand economy, together with global macro events

including elevated volatility in global financial markets,

surging energy prices, and the current ongoing conflict

between Ukraine and Russia and its flow on effects. Given

the valuation uncertainty, the valuers have recommended

in their reports that the valuations of the properties be

reviewed periodically.

The Valuers of one remaining investment property,

Colliers, have included a market risk clause noting the

ongoing social and economic impact of COVID-19, both

domestically and on a global basis, is providing elevated

market risk at the current time. In some markets there is

more certainty regarding ‘post-COVID pricing’ than others

due to the subsequent transactional evidence, however

there is increased latent risk across all asset classes

and property sectors due to the impact of the pandemic.

They have noted that the current economic conditions

and latent potential volatility should be considered and

factored into future considerations.

As at 31 March 2021

As at the 31 March 2021 valuation date, the valuers, CBRE,

have included a valuation uncertainty clause in their

valuation reports as a result of the COVID-19 pandemic.

This clause highlighted the difficulties in undertaking

valuations due to the absence of, or limited relevant

transactional evidence that demonstrates current market

pricing. Therefore, less certainty and a higher degree of

caution was attached to the point estimate valuations.

This represented an increase in the significant estimation

uncertainty in the valuation of investment properties.

Given the valuation uncertainty, the valuers recommended

in their reports that the valuations of the properties be

kept under frequent review

Significant unobservable inputs

The significant unobservable input used in the fair value

measurement of the Group’s development land is the

value per square meterassumption. Increases in the

value per square meter rate result in the corresponding

increases in the total valuation.

The significant unobservable inputs used in the fair

value measurement of the Group’s portfolio of completed

investment properties are the discount rate and the

property growth rate.

9

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

Significant inputDescription
Inter-relationship between the key

inputs and fair value measurement

20222021

Discount rate

- villas and serviced

apartments

The pre-tax discount

rate

A significant increase/(decrease)

in the discount rate would result

in a significantly (lower)/higher

fair value measurement.

15.25% - 18.0%15.75% - 18.0%

Property price growth

rate - villas

Anticipated annual

property price growth

over the cash flow

period 0 - 4 years

A significant increase/(decrease)

in the Property price growth rate

would result in a significantly

higher/(lower) fair value

measurement.

0% - 3.0%2.0% - 2.5%

Property price growth

rate - serviced

apartments

0% - 2.5%N/A

Property price growth

rate - villas

Anticipated annual

property price growth

over the cash flow

period 5+ years

A significant increase/(decrease)

in the Property price growth rate

would result in a significantly

higher/(lower) fair value

measurement.

3.0%3.0%

Property price growth

rate - serviced

apartments

2.5%N/A

Due to the valuation uncertainty (2021: valuation uncertainty) disclosed, the range of reasonably possible changes to key

assumptions is uncertain and could be significantly greater than the ranges used in the sensitivity analysis.

Sensitivities

Adopted value of

operator’s interest

Discount RateProperty Growth Rates

As at 31 March 2022+0.5%-0.5%+0.5%-0.5%

Valuation $NZ000's15,450

Difference $NZ000's(545)5751,000(945)

Difference %-3.5%3.7%6.5%- 6 .1 %

As at 31 March 2021+0.5%-0.5%+0.5%-0.5%

Valuation $NZ000's8,345

Difference $NZ000's(320)280515(515)

Difference %-3.8%3.4%6.2%-6.2%

The occupancy period is a significant component of the CBRE valuations and is driven from a Monte Carlo simulation. The

simulations are dependent on the demographic profile of the village (age and gender of residents) and the reason for departing a

unit. Colliers undertake their own modelling of actual and comparables analysis to other similar villages. The resulting stabilised

departing occupancy period is an estimate of the long run occupancy term for residents. An increase in the stabilised departing

occupancy period will have a negative impact on the valuation and a decrease in the stabilised departing occupancy will have

a positive impact on the valuation. The valuation calculates the expected cash flows for a 20 year period (2021: 20 years) with

stabilised departing occupancy assumptions set out below.

Significant Input20222021

Stabilised occupancy period - villas8.0yrs - 8.6yrs8.4yrs - 8.7 yrs

Stabilised occupancy period - serviced apartments3yrsN/A

Current ingoing price, for subsequent resales of ORA’s, is a key driver of the CBRE and Colliers valuations. A significant

increase/(decrease) in the ingoing price (as driven by the property growth rates) would result in a significantly higher/(lower) fair

value measurement.

The following assumptions have been used to determine fair value:


10

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

2.2. PROPERTY, PLANT AND EQUIPMENT
Accounting policy

Property, plant and equipment is measured at cost

or fair value less, where applicable, any accumulated

depreciation and any accumulated impairment losses.

Cost includes expenditures that are directly attributable to

the acquisition of the asset. The cost of self constructed

assets includes the cost of materials and direct labour and

any other costs directly attributable to bringing the asset

to a working condition for its intended use. Purchased

software that is integral to the functionality of the related

equipment is capitalised as part of that equipment.

Subsequent costs are added to the carrying amount of an

item of plant and equipment when that cost is incurred if

it is probable that the future economic benefits embodied

with the item will flow to the Group and the cost of the item

can be measured reliably. All other costs are recognised in

the profit or loss as an expense as incurred. The costs of

the day to day servicing of property, plant and equipment

are recognised in profit or loss as incurred.

Freehold land and buildings are measured at revalued

amounts, being the fair value at the date of the revaluation,

less any subsequent accumulated depreciation and any

accumulated impairment losses. Independent valuations

are performed with sufficient regularity to ensure that the

carrying amount of freehold land and buildings does not

differ materially from the assets’ fair value at reporting

date. At each reporting date the carrying amount of

each asset is reviewed to ensure that it does not differ

materially from the asset’s fair value at reporting date.

Where necessary, independent valuations are performed

and the asset is revalued to reflect its fair value.

Increases in the carrying amounts arising on revaluation of

land and buildings are recognised in other comprehensive

income and accumulated in equity. To the extent that the

increase reverses a decrease of the same asset previously

recognised in profit or loss, the increase is recognised in

profit or loss. Decreases that offset previous increases

of the same asset are recognised in other comprehensive

income; all other decreases are recognised in

profit or loss.

Leasehold improvements are depreciated over the shorter

of either the unexpired period of the lease or the estimated

useful lives of the improvements.

CategoryUseful Life Range

- Buildings50 years

- Motor vehicles5 years

- Furniture, fixtures and fittings5 - 10 years

- Information technology4 years

- Medical equipment 7 years

Land is not depreciated. The depreciable amount of

all other property, plant and equipment is depreciated

using the straight line method over their estimated

useful lives commencing from the time the asset is

held available for use, consistent with the estimated

consumption of the economic benefits embodied in

the asset.

The assets’ residual values and useful lives are

reviewed, and adjusted if appropriate, at each balance

date. No depreciation is charged in the year of sale

for all assets other than buildings in which case

depreciation is charged to the earlier of the date of

classification to held for sale or the date of sale.

Assets are assessed for impairment whenever events

or circumstances arise that indicate the asset may

be impaired. An asset’s carrying amount is written

down immediately to its recoverable amount if the

asset’s carrying amount is greater than its estimated

recoverable amount. Impairment losses in respect of

individual assets are recognised immediately in profit

or loss unless the asset is measured at a revalued

amount, in which case the impairment loss is treated

as a revaluation decrease and is recognised in other

comprehensive income to the extent that it does not

exceed the amount in the revaluation surplus for

the same asset.

Gains and losses on disposals are determined by

comparing the net disposal proceeds with the carrying

amount of the asset. These are included in the

profit or loss.

11

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

NZ$’000
Land and

Buildings

Motor

vehicles

Furniture,

fixtures and

fittings

Information

technology

Medical

equipment

Work in

progressTo t a l

YEAR ENDED 31 MARCH 2022

Opening net book value18,32636111,3361,4732561,70733,459

Additions**37,6 41

65

3,4041,1151343 ,1 2 245,481

Transfers531 — (516) 290 — (757) (452)

Disposals — — (222) — — — (222)

Depreciation(432)(133)(3,003)(758)(101) — (4,427)

Closing net book value 56,066 2 9 3 10,999 2,120 2 8 9 4,072 73,839

YEAR ENDED 31 MARCH 2022

Cost***56,5121,27735,9026 ,1 707824,072104,715

Accumulated Depreciation(446)(984)(24,903)(4,050)(493) — (30,876)

Net book value56,06629310,9992,1202894,07273,839

NZ$’000

Land and

Buildings

Motor

vehicles

Furniture,

fixtures and

fittings

Information

technology

Medical

equipment

Work in

progressTo t a l

YEAR ENDED 31 MARCH 2021

Opening net book value17,26529712,1211,63719978432,303

Additions32052,0925871501,2214,258

Transfers — — 181 — — (298)(117)

Net amount of revaluation increments

less decrements*

1,307 — — — — — 1,307

Disposals — (1)(21)(5)(3) — (30)

Depreciation(249)(140)(3,037)( 74 6)(90) — (4,262)

Closing net book value18,32636111,3361,4732561 ,70733,459

YEAR ENDED 31 MARCH 2021

Cost1151,21233,2364,7656481,70741,683

Valuation***18,225 — — — — — 18,225

Accumulated Depreciation(14)(851)(21,900)(3,292)(392) — (26,449)

Net book value ****, *****, ******18,32636111,3361,4732561 ,70733,459


* The revaluation noted in the Statement of Comprehensive Income differs from the above due to deferred tax.

** On 5 August 2021, the Group acquired four properties, previously leased from Ohaupo Holdings Limited for consideration of $31.4m. The purchase was

funded from the fully underwritten placement and issue of share capital to Ohaupo Holdings Limited, refer to note 3.1. Subsequently on 1 November 2021,

the Group acquired another property as part of the Clare House business combination, refer to note 4.4.

*** Refer to next page for commentary on valuations as at 31 March 2022 and 31 March 2021 for land and building valuations.

**** Comparative information relating to $159k of SaaS arrangements under development have been reclassified from property plant and equipment -

furniture and fittings to trade and other receivables - prepayments

***** Comparative information relating to $722k of development costs have been reclassified from trade and other receivables - prepayments to

property plant and equipment - work in progress.

****** Comparative information relating to $784k (1 April 2020) and $923k (31 March 2021) of capital work in progress have been reclassified from

property, plant and equipment - furniture, fixtures and fittings to property, plant and equipment - work in progress.

12

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

Valuations
As at 31 March 2022

Management assessed that these freehold land and

buildings had not experienced any significant and volatile

changes in fair value necessitating a revaluation as at 31

March 2022 (including the consideration of the impact of

the COVID-19 pandemic). This assessment was informed by

advice provided by the Group’s land and buildings Valuer,

LVC Limited (LVC) (who provides valuation services to the

Group) who provided a valuation update letter confirming

that the carrying amounts of these freehold land and

buildings did not differ materially from that which would

be determined using fair value as at 31 March 2022. Of

the eight properties owned by the Group, three were last

revalued on 31 March 2021 at $18,225k and the remaining

five carried at $37,655k were purchased during the year

ended 31 March 2022 (four during August 2021 and one

during November 2021). The purchase prices paid were

informed by independent external valuation reports from

LVC (four properties purchased during August 2021)

and Colliers (the property acquired as part of the Clare

House business combination per Note 4.4) obtained by

Management to inform the purchase price. As at the

respective valuation dates (31 March 2021, 6 April 2021

and 22 August 2021), the Valuers had included a valuation

uncertainty clause in their reports as a result of the

COVID-19 pandemic. This clause highlights the difficulties

in undertaking valuations due to the absence of or limited

relevant transactional evidence that demonstrates

current market pricing. Therefore, less certainty and a

higher degree of caution, should be attached to the point

estimate valuation.

As at 31 March 2021

The three of the Group’s properties included in land and

buildings were revalued on 31 March 2021 to $18,225,000

from a carrying value as at 31 March 2020 of $16,918,000

resulting in a revaluation gain of $1,307,000. The fair values

of the three revalued land and buildings on freehold

land have been determined by reference to independent

valuations obtained as at 31 March 2021. These valuations

were undertaken by a Property Institute of New Zealand

registered valuer, LVC. LVC, an external independent

Adopted value Capitilisation rate

As at 31 March 2021

Valuation $NZ000's18,225+0.5%-0.5%

Difference $NZ000's1,318(1,318)

Difference %7. 2 %-7. 2 %

valuation company employing registered valuers, have

appropriate recognised professional qualifications

and recent experience in the location and category of

properties being valued. LVC determined the fair value

of land and buildings on freehold land using the direct

comparison approach and capitalisation of market

income approaches.

Valuation uncertainty

As at the 31 March 2021 valuation date, the valuers,

LVC, had included a valuation uncertainty clause in

their valuation reports as a result of the COVID-19

pandemic. This clause highlights the difficulties

in undertaking valuations due to the absence

of, or limited relevant transactional evidence that

demonstrates current market pricing. Therefore,

less certainty and a higher degree of caution could

be attached to the point estimate valuation. This

represented an increase in the significant estimation

uncertainty in the valuation of the properties.

Given the valuation uncertainty, the valuers had

recommended in their reports that the valuations of

the properties be kept under frequent review. As at 31

March 2022, the Group has obtained confirmation from

LVC that similar valuation uncertainty clauses would

be included if valuation reports were obtained as at 31

March 2022 for all of the Group’s eight properties.

Key accounting estimates and judgements

Property measurements are categorised as Level 3

(2021: Level 3) of the fair value measurement hierarchy

as the fair value is determined using inputs that

are unobservable.

Significant unobservable inputs

The significant unobservable input used in the fair

value measurement of the Group’s land and buildings

is the capitalisation rate applied to earnings. A

significant decrease/(increase) in the capitalisation

rate would result in significantly higher/(lower) fair

value measurement.

Sensitivities

13

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

NOTE
2022

$’000

2021

$’000

REFUNDABLE OCCUPATION RIGHT AGREEMENTS

Refundable occupation license payments34,31624,125

Less: Management fee receivable (per contract)(5,700)(3,534)

28,61620,591

RECONCILIATION OF MANAGEMENT FEES RECOGNISED UNDER NZ IFRS AND PER ORA

Management fee receivable (per contract)(5,700)(3,534)

Deferred management fee2 .11,5531,178

Management fee receivable (per NZ IFRS)(4,147)(2,356)

2.3. REFUNDABLE OCCUPATION RIGHT

AGREEMENTS

Accounting policy

Occupation Right Agreements (ORAs) confer the right to

occupy a retirement unit and are considered leases under

NZ IFRS 16 Leases.

A new resident is charged a refundable security deposit, on

being issued the right to occupy one of the Group’s units,

which is refunded to the resident subject to a new ORA for

the unit being issued to an incoming resident, net of any

amount owing to the Group. The Group has a legal right

to set off any amounts owing to the Group by a resident

against that resident’s security deposit. Such amounts

include management fees, rest home and hospital fees,

service fees and village fees. As the refundable occupation

right is repayable to the resident upon vacating the unit

(subject to a new ORA for the unit being issued to an

incoming resident), the fair value is equal to the face value,

being the amount that can be refunded.

The right of residents to occupy the investment properties

of the Group is protected by the Statutory Supervisor

restricting the ability of the Group to fully control these

assets without undergoing a consultation process with all

affected parties.

A resident is charged a village contribution fee in

consideration for the right to occupy one of the

Group’s units:

• for Windsor Lifestyle Estate Limited, to a maximum of

30% of the entry payment;

• for Elloughton Grange Village Limited, to a maximum of

30% of the entry payment.

• for Clare House Retirement Village Limited, to a

maximum of 30% of the entry payment.

A resident is charged an administration fee for the

right to occupy one of the Group’s units:

• for Clare House Retirement Village Limited, to a

maximum of 3.45% of the entry payment.

The village contribution is payable by the resident

on termination of the ORA. Village contribution

is recognised as deferred management fees.

The management fee receivable is recognised in

accordance with the terms of the resident’s ORA.

The deferred management fee represents the

difference between the management fees receivable

under the ORA and the portion of the management fee

accrued which is recognised on a straight-line basis

over the longer of the term specified in a resident’s

ORA or the average expected occupancy for the

relevant accommodation i.e. 8 years for villas and 3

years for serviced apartments (2021 : 8 years for villas

and N/A for serviced apartments).

The management fee recognised in the

Consolidated Statement of Comprehensive Income

represents income earned in line with the average

expected occupancy.

As a refundable occupation license payment is

repayable to the resident upon termination (subject to

a new ORA being issued to an incoming resident), the

fair value is equal to the face value, being the amount

that can be demanded.

The expected maturity of the refundable obligations to

residents is beyond 12 months.

14

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

2.4. LEASES
Accounting policy

At the commencement date of a lease (other than leases

of 12-months or less and leases of low value assets), the

Group recognises a lease asset representing its right to

use the underlying asset and a lease liability representing

its obligation to make lease payments.

Right-of-use assets

Right-of-use assets are initially recognised at cost,

comprising the amount of the initial measurement of

the lease liability, any lease payments made at or before

the commencement date of the lease, less any lease

incentives received, any initial direct costs incurred by

the Group, and an estimate of costs to be incurred by the

Group in dismantling and removing the underlying asset,

restoring the site on which it is located or restoring the

underlying asset to the condition required by the terms and

conditions of the lease.

Subsequent to initial recognition, lease assets are

measured at cost (adjusted for any remeasurement

of the associated lease liability), less accumulated

depreciation and any accumulated impairment loss.

Right-of-use assets are assessed for impairment

whenever events or circumstances arise that indicate

the asset may be impaired. An asset’s carrying amount

is written down immediately to its recoverable amount if

the asset’s carrying amount is greater than its estimated

recoverable amount.

Right-of-use assets are depreciated over the shorter of the

lease term and the estimated useful life of the underlying

asset, consistent with the estimated consumption of the

economic benefits embodied in the underlying asset.

Lease liabilities

Lease liabilities are initially recognised at the present value

of the future lease payments (i.e., the lease payments that

are unpaid at the commencement date of the lease). These

lease payments are discounted using the interest rate

implicit in the lease, if that rate can be readily determined,

or otherwise using the Group’s incremental borrowing rate.

Subsequent to initial recognition, the lease liability is

measured at amortised cost using the effective interest

rate method. Interest expense on lease liabilities is

recognised in profit or loss (as a component of finance

costs). Lease liabilities are remeasured to reflect

changes to lease terms, changes to lease payments

and any lease modifications not accounted for as

separate leases.

Variable lease payments not included in the

measurement of lease liabilities are recognised as an

expense when incurred.

Leases of 12-months or less and leases of low

value assets.

Lease payments made in relation to leases of

12-months or less and leases of low value assets

(for which a lease asset and a lease liability has not

been recognised) are recognised as an expense on a

straight line basis over the lease term.

Key accounting estimates and judgements

Extension and termination options are included in

a number of leases across the Group. These terms

are used to maximise the operational flexibility of

contracts. The majority of extension and termination

options are exercisable only by the Group and not by

the respective lessor. In determining the lease term

management considers all facts and circumstances

that lead to an economic incentive to exercise and

extension option or not exercise a termination option.

Extension options or periods after termination options

are only included in the lease term if the lease is

reasonably certain to be exercised. This assessment is

reviewed if a significant event or significant change in

circumstances occurs which affects this assessment

and that is within the Group’s control. All extension

options have been assumed for the calculations of the

Group’s lease liabilities.

The lease payments are discounted using the interest

rate implicit in the lease. If that rate cannot be readily

determined, which is generally the case for leases

in the Group, the lessee’s incremental borrowing

rate is used, being the rate that the individual lessee

would have to pay to borrow the funds necessary to

obtain an asset of similar value to the right-of-use

asset in a similar economic environment with similar

terms, security and conditions. The weighted average

incremental borrowing rates applied by the Group is

5% (2021: 5%). No new leases were entered into during

the year (2021: none) and four leases were cancelled

during the year (2021:none was cancelled or modified).


15

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

2022
$’000

2021

$’000

(A) RIGHT-OF-USE ASSETS

Land and Buildings under lease152,980191,603

Accumulated depreciation(19,068)(14,433)

Total carrying amount of right-of-use assets133,912177,170

RECONCILIATIONS

Reconciliation of the carrying amount of lease assets at the beginning and end of the financial year:

Land and Buildings

Opening carrying amount177,170181,431

Depreciation(6,767)(7,290)

Remeasurements7943,029

Disposals(37,285) —

Closing carrying amount133,912177,170

On 5 August 2021, the Group acquired four properties, previously leased from Ohaupo Holdings Limited, refer notes 2.2 and 3.1. On

acquisition, the disposal of the related right-of-use assets and lease liabilities resulted in a gain on modification of $1.4m being

recognised upon the cancelling lease and derecognition of the related lease liability and right of use asset.

(B) LEASE LIABILITIES

Current

Land and Buildings 4,0234,051

Non-current

Land and Buildings 138,520180,254

142,543184,305

(C) LEASE EXPENSES AND CASH FLOWS

Interest expense on lease liabilities 7,6 5 5 8,823

Depreciation expense on right-of-use assets 6,767 7,290

Cash outflow in relation to leases11,52212,850

(D) MATURITY ANALYSIS - CONTRACTUAL UNDISCOUNTED CASH FLOWS

- Not later than 1 year10,87212,932

- Later than 1 year and not later than 5 years43,62052,035

- Later than 5 years203,395292,002

257,887356,969

16

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

3. SHAREHOLDER EQUITY AND FUNDING
3.1. SHAREHOLDER EQUITY AND RESERVES

Accounting policy

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are shown in equity as

a deduction, net of tax, from the proceeds.

The grant date fair value of equity settled share-based payment arrangements granted to employees is recognised as an

expense, with a corresponding increase in equity.

20222021

Shares$’000Shares$’000

SHARE CAPITAL

Authorised, issued and fully paid up capital269,243,08951,732176,495,0005,932

Total contributed equity269,243,08951,732176,495,0005,932

MOVEMENTS

Opening balance of ordinary shares issued176,495,0005,93212,500,0004,736

Share split — — 162,500,000 —

Shares issued to employees and service providers — — 1,495,0001,196

Fully underwritten placement57,692,30730,000 — —

Shares issued to Ohaupo Holdings Limited19,230,76810,000 — —

Retail offer15,825,0148,229 — —

Share issuance costs - (2,429) — —

Closing balance of ordinary shares issued269,243,08951,732176,495,0005,932

All ordinary shares are authorised and rank equally with

one vote attached to each fully paid ordinary share. The

shares have no par value. The Group incurred $2.4m

of transaction costs issuing the shares during the

year (2021:$nil).

Fully underwritten placement

On 27 July 2021 and 3 August 2021, 34,062,037 and

23,630,270 ordinary shares were issued under a

placement, at a final price of $0.52 per share (being $0.02

above the underwritten floor price of $0.50).

The share issue was authorised as per the Shareholders’

resolution dated 23 July 2021.

Shares issued to Ohaupo Holdings Limited

On 5 August 2021, allotment of 19,230,768 ordinary shares

were issued at $0.52 to Ohaupo Holdings Limited’s

nominees as part consideration for the purchase price

payable for the acquisition of land and buildings from

Ohaupo Holdings Limited as described in note 2.2.

The share issue was authorised as per the Shareholders’

resolution dated 23 July 2021.




Retail offer

On 13 August 2021, allotment of 15,825,014 ordinary

shares were issued at $0.52 under a retail offer.

The share issue was authorised as per the

Shareholders’ resolution dated 23 July 2021.

Share split

On 8 December 2020 the Group undertook a 14: 1 split

of existing ordinary shares prior to listing on the NZX.

Dividends

Dividend distributions to shareholders are recognised

as a liability in the period in which dividends are

declared. On 29 November 2021 a dividend of 0.70

cents per share (fully imputed) was declared and was

paid on 23 December 2021 (2021: On 28 May 2021 a

final dividend of 0.89 cents per share (fully imputed)

was declared and was paid on 21 June 2021).

Asset Revaluation Reserve

The asset revaluation reserve is used to record the

revaluation of freehold land and buildings.


17

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

2022
$’000

2021

$’000

Profit after tax2,6731,705

Weighted average number of ordinary shares outstanding ('000s)237,594175,455

Cents per share 1.13 0.97

3.2. EARNINGS PER SHARE

Basic and diluted

Basic earnings per share is calculated by dividing the profit after tax of the Group by the weighted average number of ordinary

shares outstanding during the year. Diluted earnings per share is calculated by adjusting the weighted average number of

ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. As at 31 March 2022, there were no

shares with a dilutive effect (31 March 2021: none) and therefore basic and diluted earnings per share were the same.

18

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

4. OTHER DISCLOSURE
4.1. INTANGIBLE ASSETS

Accounting policy

Goodwill

Goodwill represents the future economic benefits arising

from other assets acquired in a business combination that

are not individually identifiable or separately recognised.

Goodwill is initially recognised at an amount equal to

the excess of: (a) the aggregate of the consideration

transferred, the amount of any non controlling interest, and

the acquisition date fair value of the acquirer’s previously

held equity interest (in the case of a step acquisition), over

(b) the net fair value of the identifiable assets acquired

and liabilities assumed. For accounting purposes, such

measurement is treated as the cost of goodwill at that date.

Goodwill is not amortised, but is tested for impairment

annually, or more frequently if events or changes in

circumstances indicate that it might be impaired.

Subsequent to initial recognition, goodwill is measured at

cost less any accumulated impairment losses.

*On 1 November 2021, the Group acquired the shares in Clare

House Care Limited and Clare House Retirement Village

Limited as part of the Clare House business combination,

refer to note 4.4.

Key accounting estimates and judgements

Goodwill has been assessed as having indefinite useful lives,

as there is no foreseeable limit to the period over which the

asset is expected to generate net cash inflow for the Group.

Goodwill is allocated to twenty one (2021:twenty) individual

CGUs within the residential care business (which are various

individual residential care and village businesses acquired

by the Group). Corporate office cash flows incurred by the

Group is allocated to each CGU based on bed numbers.

The recoverable amount of CGUs as at reporting date

has been determined based on its fair value less costs

of disposal, determined using discounted cash flows

that includes Management’s estimates based on past

performance and its expectation for the future performance

for up to 3 years . These estimates are based on budgeted

projections of occupancy levels, sales growth and changes

to cost structures. Cash flows from performance thereafter

NOTE

2022

$’000

2021

$’000

Goodwill at cost16,99616,996

Purchase of Clare

House companies*

4.42,761 —

1 9,75716,996

are estimated using a standard growth rate deemed to

be reasonable by Management.

The key assumptions used for discounted cash flows

calculations are as follows:

• The year 1, 2 and 3 forecast cash flows are based

on Management forecasts approved by the Board

of Directors

• The cash flow period used in the calculations was 3

years (2021: 3 years)

• The pre-tax discount rate applied in the calculations

was between 11.48% and 13.99% (2021: pre-tax

between 12.6% and 13.3%)

• The terminal growth rate applied in the calculations

was 2.0% (2021: 2.0%)

• Occupancy projections vary between CGU based on

actual and expected occupancy rates.

Management believes that no reasonably possible

changes in any of the above key assumptions would

cause the carrying value of the goodwill to be materially

lower than its recoverable amount.

Care CGUs recoverable amount

The recoverable amount of the individual care sites

as at 31 March 2022 has been determined based on

fair value less costs of disposal, determined using

discounted cash flows . As the recoverable amount

of individual care sites was determined using inputs

that are significant and unobservable, the Group has

categorised these inputs as Level 3 under the fair value

hierarchy in accordance with NZ IFRS 13 Fair Value

Measurement. The significant unobservable inputs

used in the fair value measurement of the recoverable

amount of the Group’s individual care sites were as

described above, year 1 to 3 forecast cash flows,

a pre-tax discount rate, a terminal growth rate and

occupancy projections based on actual and expected

occupancy rates.

• A significant increase/(decrease) in the forecast

cash flows, terminal growth rate, and occupancy

projections and rates, assumptions would result in a

significantly higher/(lower) fair value measurement.

• A significant increase/(decrease) in the pre-tax

discount rate would result in a significantly (lower)/

higher fair value measurement.

19

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

4.2. TRADE AND OTHER RECEIVABLES
Accounting policy

Trade receivables are amounts due from residents and Government agencies in the ordinary course of business and are

recognised initially at fair value being the transaction price plus any transaction costs. Subsequent to initial recognition,

receivables from contracts with residents are measured at amortised cost using the effective interest method less impairment.

2022

$’000

2021

$’000

CURRENT

Trade receivables9,1 516,945

Allowance for credit losses(694)(722)

8,4576,223

NZX listing bond 7 5 7 5

Prepayments*, **1,144681

Accrued Income510

Other receivables9154

9,7 727,043

NON-CURRENT

Prepayments26

Accrued Income108132

110138

9,8827,181

Recognition, measurement and judgements in applying accounting policies

When measuring expected credit losses (‘ECL’) the Group uses reasonable and supportable forward looking information, which is

based on assumptions for future movement of different economic drivers and how these drivers will affect each other.

The expected credit losses on trade receivables are estimated using a provision matrix by reference to past default experience of

the debtors and an analysis of the debtors’ current financial positions, adjusted for factors that are specific to the debtors, general

economic conditions of the industry in which the debtors operate and an assessment of both the current as well as the forecast

direction of conditions at the reporting date.

The Group has the following financial assets subject to the application of the expected credit loss model:

• Trade receivables from care operations for the provision of care fees revenue for rest home and hospital fees. These are split

between private amounts owed by residents and amounts due from agencies such as the Ministry of Health and Accident

Compensation Corporation.

• Trade receivables from village operations for the provision of weekly service fees and occupation licence payment receivables.

These are receivable from residents.

The following table provides information about the risk profile of trade receivables from contracts with residents and Government

agencies using a provision matrix. The information in the below table does not distinguish between resident or product types as

the Group’s historical credit loss experience does not show different patterns for different resident or product types.

* Comparative information relating to $159k of SaaS arrangements under development have been reclassified from property plant and equipment - work

in progress to trade and other receivables - prepayments.

** Comparative information relating to $722k of development costs have been reclassified from trade and other receivables - prepayments to property

plant and equipment - work in progress.

20

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

12-month expected credit losses
Days past due

Not past due31-6061-9091 and overTo t a l

2022

Estimated total gross carrying amount at default ($'000)5,1908604622,6399,1 51

Expected credit loss rate (%)0.3%0.3%2.4%25.2%7.6%

Expected credit loss rate ($'000) 1 4 3 1 1 666 6 9 4

2021

Estimated total gross carrying amount at default ($'000)5,15243424 61,1136,945

Expected credit loss rate (%)0.3%0.5%2.9%62.7%10.4%

Expected credit loss rate ($'000) 1 5 2 7 6 9 8 7 2 2

4.3. TRADE AND OTHER PAYABLES

Accounting policy

Trade payables are recognised initially at fair

value less transaction costs and subsequently

measured at amortised costs using the effective

interest method.

Employee benefits

(i) Short-term employee benefit obligations

Liabilities arising in respect of wages and salaries, annual

leave and other employee benefits (other than termination

benefits) expected to be settled wholly before twelve

months after the end of the reporting period are measured

at the (undiscounted) amounts based on remuneration

rates which are expected to be paid when the liability

is settled.

(ii) Long-term employee benefit obligations

The provision for other long-term employee benefits,

including obligations for long service leave and annual

leave, which are not expected to be settled wholly before

twelve months after the end of the reporting period, are

measured at the present value of the estimated future

cash outflow to be made in respect of the services

provided by employees up to the reporting date.

When the Group does not have an unconditional right

to defer settlement for at least twelve months after

the reporting date, those employee entitlements are

presented as current. All other long-term employee benefit

obligations are presented as non-current liabilities.


(iii) Retirement benefit obligations: Defined

contribution superannuation plan

The Group makes superannuation contributions to the

employee’s defined contribution superannuation plan

of choice in respect of employee services rendered

during the year. These superannuation contributions

are recognised as an expense in the same period

when the related employee services are received.

The Group’s obligation with respect to employee’s

defined contributions entitlements is limited to its

obligation for any unpaid superannuation guarantee

contributions at the end of the reporting period.

2022

$’000

2021

$’000

CURRENT

Unsecured liabilities

Trade creditors3,9373,893

GST payable811713

Other payables1433

Accrued expenses1,397926

Annual leave6,4215,339

Other employee entitlements4,3213,846

Deferred government

grants income

— 161

16,90114,911

21

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

4.4. BUSINESS COMBINATIONS
a. Summary of acquisition

On 1 November 2021 the Company acquired 100% of the issued share capital of Clare House Care Limited and Clare House

Retirement Village Limited, provider of rest home and hospital care for the elderly and a retirement village.

Details of the purchase consideration, the net assets acquired and goodwill are as follows:

Purchase consideration (refer to (b) below):

2022

$’000

Fair values

Cash paid 14,500

The assets and liabilities recognised as a result of the acquisition are as follows:

Cash 500

Trade receivables 2 8 1

Inventories 41

Property, plant and equipment 6,598

Investment Properties 12,840

Deferred tax liability(673)

Trade payables(381)

Refundable occupation right agreements(6,905)

Wage accruals(137)

Employment benefit obligations(294)

Income tax payable(131)

11,739

Add: Goodwill 2 ,76 1

14,500

The goodwill is attributable mainly to the work force and the synergies expected to be achieved from integrating the company into

the Group’s existing Aged Care and Retirement Village business.

There were no acquisitions in the year ending 31 March 2021.

Revenue and profit contribution

The acquired business contributed revenues of $2.7m and profit before tax of $0.5m to the Group for the period from 1 November

2021 to 31 March 2022.

If the acquisition had occurred on 1 April 2021, consolidated pro-forma revenue and profit before tax for the year ended 31 March

2022 would have been $6.2m and $1.0m respectively. These amounts have been calculated using the subsidiaries results and

adjusting them for:

• differences in the accounting policies between the group and the subsidiaries, and

• the additional depreciation and amortisation that would have been charged assuming the fair value adjustments to property,

plant and equipment had applied from 1 April 2021, together with the consequential tax effects.

b. Purchase consideration - cash outflow

2022

$’000

Fair values

Outflow of cash to acquire subsidiaries, net of cash acquired

Proceeds from bank borrowings14,500

Less: Balances acquired

Cash500

Net outflow of cash - investing activities

14,000

22

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

4.5. CONTINGENT LIABILITIES
Lester Heights business

26 June 2013, the Group entered into an agreement to sell

the Lester Heights business. The sale was settled on 31

August 2013. One of the conditions of sale is that in the

event that the new business owner defaults on the rental

payments, the Group is required to guarantee the rent.

For the years ended 31 March 2021 and 2022, no amounts

were paid, and no amounts have been paid to date, but in

the event that a default occurs, the potential cost to the

Group is an annual rent of $238,000 per annum until 2029.

The Group will likely assume operations at this facility,

in the event of a default. At reporting date the Group

has assessed the likelihood of the new business owner

defaulting on the rental payment as not probable.

Other

There were no other material contingent liabilities at

reporting date (2021:Nil).

4.6. COMMITMENTS

At 31 March 2022, the Group has a commitment to develop

and construct a certain site totaling $4m (31 March

2021:nil). As at the date of these preliminary results, the

development remains within the budgeted costs.

There are no significant unrecognised contractual

obligations entered into for future repairs and

maintenance at balance date.

4 .7. EVENTS SUBSEQUENT TO REPORTING DATE

Assignment of an agreement for the purchase of land

from a Director

On 2 April 2021 the Board (excluding Brien Cree)

exercised its right to approve an Assignment

Agreement between the Group and Brien Cree and

now holds the rights under an agreement for sale

and purchase of real estate to acquire 4.3 hectare

development property for a purchase price of $5.8m.

The balance of the purchase price under the SPA

amounting to $5.5m is payable to the third party vendor

on settlement, which will be completed when the title of

the property is issued. It is currently expected that title

will be issued prior to 31 March 2023.

Purchase of five leased property assets and

concurrent nomination of the purchase of one (of the

five purchases) to a related party

On 29 March 2022, the Group entered into a conditional

agreement to purchase a further five properties they

were leasing from UCG Investments Limited (being the

Radius Arran Court, Radius Fulton, Radius Peppertree,

Radius St Joans and Radius Kensington care facilities).

These purchase transactions were conditional

on Radius Residential Care Limited shareholder

approval. On 14 April 2022, the Group issued a Notice

of Special Meeting for the 5th of May 2022 along

with additional documentation for shareholders

to consider. At the Special Meeting shareholders

approved the transactions which were settled on 6

May 2022 (subsequent to the 31 March 2022 reporting

date). Also on 29 March 2022, the Group entered into a

23

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

separate nomination agreement to nominate its purchaser
rights for the purchase of one of the properties, Radius

Kensington to a related party, Warehouse Storage Limited,

related by virtue of common shareholder, (the Nomination).

The Group has also been granted an option to acquire the

property back from Warehouse Storage Limited from 24

May 2022 onwards, at a purchase price determined based

on an agreed yield, calculated on the current market rent at

the time the option is taken up. The Nomination and Option

enabled the Group to execute the transaction quickly and

efficiently with the vendor. As at 30 April 2022, the net of

the right-of-use asset and lease liabilities attributable

to the four purchased sites, Radius Arran Court, Radius

Fulton, Radius Peppertree, Radius St Joans was $1,759k

lease liability. The purchase price attributable to the four

purchased sites, Radius Arran Court, Radius Fulton, Radius

Peppertree, Radius St Joans was $46.7m. The purchase

price attributable to the Radius Kensington site that was

nominated to Warehouse Storage Limited was $14.6m.

New banking arrangements

As noted above, the $46.7 million purchase price for the

UCG Acquisition were fully funded by the following new and

existing facilities provided by ASB Bank on 6 May 2022:

• a new $23.7 million term loan with a five-year term;

• an existing development facility that will be partially (as

to $15 million) repurposed to support funding the UCG

Acquisition for up to five months; and

• a new $8 million bridge facility with a five-month term

Dividends

On 30 May 2022, the Board declared a final dividend of

0.76 cents per share (fully imputed), that will be paid on

22 June 2022.

Other

There has been no other matter or circumstance, which

has arisen since 31 March 2022 that has significantly

affected or may significantly affect:

a. the operations, in financial years subsequent to 31

March 2022, of the Group, or

b. the results of those operations, or

c. the state of affairs, in financial years subsequent to 31

March 2022, of the Group.


24

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

Radius Residential Care
ADDRESS

Level 4, 56 Parnell Road, Parnell, Auckland

PHONE

+64 9 304 1670

EMAIL

investor@radiuscare.co.nz

Caring is our calling

Radius Residential Care Preliminary Results

Radius Residential Care Preliminary Results

---

Full Year Results
FOR 12 MONTHS TO 31 MARCH 2022

Radius Care
2

Presenting Today

Brien Cree

Executive Chair

Brien Cree

Executive Chair

•Founded Radius Care in 2003, then part

of Radius Health Group

•Moved into Executive Chairman role in

June 2020 focusing on growth

opportunities through development and

acquisition

•Previously majority shareholder,

maintains a significant interest through

Wave Rider Trust

•Board member of the New Zealand Aged

Care Association for more than 11 years

•Over 31 years’ experience in the Aged

Care sector

•Founded Radius Care in 2003, then part

of Radius Health Group

•Moved into Executive Chairman role in

June 2020 focusing on growth

opportunities through development and

acquisition

•Previously majority shareholder,

maintains a significant interest through

Wave Rider Trust

•Board member of the New Zealand Aged

Care Association for more than 11 years

•Over 31 years’ experience in the Aged

Care sector

Brien Cree

Executive Chair

•Founded Radius Care in 2003, then part

of Radius Health Group

•Moved into Executive Chairman role in

June 2020 focusing on growth

opportunities through development and

acquisition

•Previously majority shareholder,

maintains a significant interest through

Wave Rider Trust

•Board member of the New Zealand Aged

Care Association for more than 11 years

•Over 31 years’ experience in the Aged

Care sector

Andrew Peskett

Chief Executive Officer

BA (Hons)

Andrew Peskett

Chief Executive Officer

BA (Hons)

•Appointed Chief Executive Officer in

February 2022

•Previously at Metlifecare for 14 years

•Extensive aged care senior executive

experience including Metlifecare

General Counsel, Acting CEO, GM

Corporate Services, Acting GM

Operations

•Appointed Chief Executive Officer in

February 2022

•Previously at Metlifecare for 14 years

•Extensive aged care senior executive

experience including Metlifecare

General Counsel, Acting CEO, GM

Corporate Services, Acting GM

Operations

Andrew Peskett

Chief Executive Officer

BA (Hons)

•Appointed Chief Executive Officer in

February 2022

•Previously at Metlifecare for 14 years

•Extensive aged care senior executive

experience including Metlifecare

General Counsel, Acting CEO, GM

Corporate Services, Acting GM

Operations

•Joined Radius Care in 2016

•Has nearly 26 years’ experience in

finance roles

•Industries worked in include

healthcare and financial services

•Michelle trained with

PricewaterhouseCoopers in

South Africa

•New Zealand Chartered Accountant

•Joined Radius Care in 2016

•Has nearly 26 years’ experience in

finance roles

•Industries worked in include

healthcare and financial services

•Michelle trained with

PricewaterhouseCoopers in

South Africa

•New Zealand Chartered Accountant

Michelle Slabber

General Manager, Finance

BCom (Hons), CA

Michelle Slabber

General Manager, Finance

BCom (Hons), CA

•Joined Radius Care in 2016

•Has nearly 26 years’ experience in

finance roles

•Industries worked in include

healthcare and financial services

•Michelle trained with

PricewaterhouseCoopers in

South Africa

•New Zealand Chartered Accountant

Michelle Slabber

General Manager, Finance

BCom (Hons), CA

Radius Care
3

Establishing Growth Springboard

Increased Property Ownership

We now own 12 facilities and lease 11 from third party property

investors. We also own three retirement villages comprising 101

units.

Growth of Development Pipeline

Bed numbers in development pipeline increased from 104 to

294 and retirement units increased from 40 to 167.

Building Top Executive Team

Additions of energetic and experienced CEO and CFO.

Radius Care
4

Agenda

OVERVIEW OF FY22 PERFORMANCE

Second year as a listed company

01

ANALYSIS OF RESULT

Continuation of strong track record

02

POSITIONING RADIUS CARE

Growth phase and strategy update

03

APPENDICES

Key operational and financial metrics

Summary Profit and Loss, Balance Sheet and

Cash Flow

04

Overview of FY22
Performance

SECOND YEAR AS A

LISTED COMPANY

Radius Care
6

Financial Performance

- Pre-NZ IFRS 16 Underlying EBITDA up 2.3% to $10.7m (vs.

guidance of $10.0m to $11.5m)

- Reported Net Profit After Tax up 56.8% to $2.7m

- AFFO up 12.3% to $4.2m (vs. guidance of $4.0m to $5.0m)

- Underlying EBITDA per bed up 1.8% to $19.9k

- Accommodation supplements increased 20.5% to $6.8m

- All November 2021 guidance metrics comfortably met

Balance Sheet Position

- Investment properties of $46.0m, up $14.3m from pcp

- Property, plant and equipment of $73.8m, up $40.4m

from pcp

- Lease liabilities of $142.5m down from $184.3m for pcp

FY22 Financial Highlights

Key metrics significantly improved

Radius Care
7

FY22 Business Highlights and Key Events

Business Highlights

Settlement of Ohaupo acquisition consisting of four

strategic leased sites in Auckland, Waikato, Taranaki

and Canterbury.

Acquisition of Clare House, an integrated care facility

and retirement village with 69 care beds and 25 ORA

units.

Appointment of CEO and CFO.

Post-balance date: Settlement of UCG acquisition

consisting of four strategic leased sites in Auckland,

Hamilton, Palmerston North and Dunedin with an

option to buy a fifth leased site in Hamilton.

Radius Clare House

Radius Care
8

Our People

Refresh of Executive Team

ANDREW PESKETT –CEOStarted Feb 2022

Extensive retirement village and aged care industry

experience. 14 years as senior executive at Metlifecare. Roles

included Acting Chief Executive, GM Corporate Services,

Acting GM Operations and General Counsel & Company

Secretary

WENDY JENKINS –CFOStarts July 2022

Brings strong capital markets and investor relations skills.

Currently GM Management Information at ASB Bank

Operational Staff

1600+ staff across 23 facilities

“Our staff treat our residents with enormous levels of respect and as members of

their own family. This strong bond makes for a very special culture that is difficult

to replicate. Residents and their families have told me how much they appreciate

the high level of care they receive.” -Andrew Peskett, CEO

Radius Care
9

8.0

5.8

10.5

10.7

0.0

2.0

4.0

6.0

8.0

10.0

12.0

$m

FY19 FY20 FY21 FY22

Financial Performance Overview

Radius Care delivered strong results that were well within the guidance metrics provided in November 2021,

an excellent performance given the challenges the year presented

Pre-NZ IFRS 16 Underlying EBITDA

FY22 Pre-NZ IFRS 16 Underlying EBITDA of

$10.7m, up 2% vs pcp

FY22 guidance range

$10.0m –$11.5m

Total Revenue

FY22 Revenue of $135.9m up 8% vs pcp

$m

110.1

113.7

126.0

135.9

0.0

20.0

40.0

60.0

80.0

100.0

120.0

140.0

FY20 FY21 FY22FY19

FY22 guidance achieved

Radius Care
10

Cash Flow and Dividends

AFFO

- FY22 AFFO of $4.2m

The payout rate of 67.5% of AFFO is near the top end of the policy range

Dividends

FY22 Final Dividend

- FY22 final dividend of 0.76 cents per share including

full imputation credits of 0.21 cents per share.

- Ex Dividend date Friday 3 June 2022

- Record date Tuesday 7 June 2022

- Payment date Wednesday 22 June 2022

FY22 Total Dividends

- FY22 total dividend of 1.46 cents per share including

imputation credits of 0.41 cents per share

-In line with the FY21 final dividend of 1.46

cents including imputation credits of 0.41

cents per share

2.0

(0.5)

3.7

4.2

(1.0)

0.0

1.0

2.0

3.0

4.0

5.0

$m

FY19FY20FY21FY22

FY22 guidance range $4.0m to $5.0m

FY22 guidance achieved

Radius Care
11

Radius Care
12

Analysis of

Result

CONTINUATION

OF STRONG

TRACK RECORD

Radius Care
13

Strong revenue growth continues helped by solid occupancy and a 20.5% increase in accommodation supplements

Revenue Growth and Diversification

End of

Financial

Period

FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21 FY22

No. of

Beds

1,307 1,382 1,371 1,379 1,525 1,682 1,701 1,704 1,715 1,784

No. of

Units

22 22 22 36 48 55 63 73 76 101

1

Includes accommodation supplements, retirement village units, Radius Online Shop and other privately paid revenues

65.4

70.3

70.0

76.1

87.0

100.2

110.1

113.7

126.0

135.9

-20.0

-

20.0

40.0

60.0

80.0

100.0

120.0

140.0

160.0

FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21 FY22

NZ$m

Total revenueAged careRetirement villageGroup support

Total revenue

Direct private (non-Government) revenue

1

2.2

3.0

3.0

4.5

6.2

7.1

10.1

9.2

13.8

14.6

3.4%

10.8%

0.0%

2.5%

5.0%

7.5%

10.0%

12.5%

0.0

2.5

5.0

7.5

10.0

12.5

15.0

17.5

FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21 FY22

Proportion of total revenue (%)

Direct Private Revenue (NZ$m)

Direct private revenue (LHS)Direct private proportion of total revenue (RHS)

Radius Care
14

Bed Mix

Over FY22, beds certified for high acuity and specialist care have increased from 86% to 87% of the portfolio

1 Source: CBRE analysis, May 2022

Care Bed

Type

Care Bed

Use

Industry

average

1

~87% of Radius Care Beds are certified for high acuity

~68% of Radius Care Beds are used for high acuity, vs industry of ~53%

13.2%

14.4%

45.5%

41.4%

23.2%

26.5%

11.8%

11.1%

5.4%

5.7%

0.8%

0.9%

FY22

FY21

~86% of Radius Care Beds are certified for high acuity

32.5%

32.8%

49.8%

49.6%

11.1%

10.8%

5.9%

5.8%

0.7%

1.0%

FY22

FY21

Rest homeSwingHospitalDementiaPsychogeriatricPhysical and intellectual

~67% of Radius Care Beds are used for high acuity, vs industry of ~53%

38.6% 38.7% 12.1% 10.6%

~61% high acuity and specialist

Radius Care
15

Occupancy

1 Source: Industry Information based on NZACA Occupancy –TAS Aged Residential Care Quarterly Reporting Survey as at 31 December2021. Includes ORA ARRC-certified beds and residents

90.1%

89.6%

90.4%

91.6%

91.0%

92.7%

93.7%

93.4%

93.1%

92.0%

92.3%

92.0%

87.2%

87.2%

86.5%

87.1%

86.8%

88.0%

87.8%

87.2%

87.3%

86.1%

86.2%

85%

86%

87%

88%

89%

90%

91%

92%

93%

94%

95%

Jun-19 Sep-19 Dec-19 Mar-20 Jun-20 Sep-20 Dec-20 Mar-21 Jun-21 Sep-21 Dec-21 Mar-22

Occupancy rate %

Radius Care (monthly)Industry average (quarterly)

Strong occupancy settling at 92% versus the industry average of 86%

Radius Care
16

Continued Growth in Underlying EBITDA per Care Bed

Strong Occupancy

(see previous page)

Growing accommodation supplements

$4.9

$5.6

$6.8

$2,912

$3,300

$3,916

0

500

1,000

1,500

2,000

2,500

3,000

3,500

4,000

4,500

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

8.0

FY20FY21FY22

Accommodation supplement per

Care Bed NZ$

Accommodation supplements

NZ$m

Accommodation supplements (LHS)Accommodation supplements per available Care Bed (RHS)

62.8

64.4

72.1

56.1%

53.9%

55.5%

0.0%

10.0%

20.0%

30.0%

40.0%

50.0%

60.0%

-

10.0

20.0

30.0

40.0

50.0

60.0

70.0

80.0

FY20FY21FY22

$m

Direct Employee Costs% of Direct Revenue

Wage Control

Underlying EBITDA per care bed ($000)

17.2

19.5

19.9

15.0

16.0

17.0

18.0

19.0

20.0

21.0

FY20FY21FY22

Significantly greater than the industry average and

several of Radius’s major competitors. Continuing growth

in this key metric is expected

Radius Care
17

Strategy

Update

Radius Care
18

GO FORWARD STATERGYCURRENT STATUS

Brownfield potential identified at owned sites at:

- LexhamPark (Katikati): Additional 21 Care Suites and 20 Care Beds. Status: Resource consent underway

- Thornleigh (New Plymouth): Additional 24 Care Beds. Status: Construction started and on track for completion by

December 2022.

- TaupakiGardens (Kumeu, Auckland): Additional 20 Care Beds to be developed on vacant land. Status:Resource consent

underway

- Windsor Court (Ohaupo, Waikato): Potential to add an additional 20 Care Beds

- Clare House (Invercargill): Further unit to be added during first half of FY23 and adjoining residential property available for

future development

- UCG Properties: Potential to add an additional 100 Care Beds

•Acquired four OhaupoProperties (settled 5 August 2021)

•Acquired four UCG Properties (settled 6 May 2022)

Funding for purchase of Belfast, Christchurch Greenfield development land

•As announced in April 2021, Radius Care has exercised its right to acquire c. 4.3 hectares of land

•Settlement of the land ($5.5m) is expected to take place by March 2023

•Civils Building Consent has been lodged

•Multi-stage programmeprovides funding flexibility

Acquisition of Clare House (settled 1 November 2021)

Strategy Update

Significant strategy-driven property transactions undertaken

Brownfield

Developments

1

Purchase of

strategically important

facilities already

operated by Radius

2

Greenfield Developments

3

Opportunisticvalue

accretive acquisitions

4

Radius Care
19

Lexham Park

KATIKATI

CommencingAugust 2022

21

Care Suites

20

ORA Care Beds

TaupakiGables

AUCKLAND

CommencingSeptember2022

20

Care Beds

Thornleigh Park

NEW PLYMOUTH

Construction underway

24

Care Beds

Northwood

CHRISTCHURCH

CommencingFirst Quarter 2023

30

Care Suites

70

Care Beds

67

Villas

27

Apartments

Developments

Radius Care
20

Care Suite

product to be

launched in

second half of

FY24

Concept StageDetailed Design Stage

80-100

165

First Care Suites at

Lexham Park followed by

availability at other

facilities. Target is the

majority of pipeline beds

to be Care Suites.

Radius Care
21

FY23 Operational Outlook

Refreshed Executive Team

Development of 24 Care Beds at Radius Thornleigh Park in

New Plymouth on track to be completed by December 2022

Construction starts at Lexham and Taupakiin H1FY23

Continuing brownfields development programme

Commencing Northwood village greenfield project in Belfast,

Christchurch

Accelerating sustainability projects’ roll-out

FY23 update to be provided at annual meeting in July 2022

Radius Elloughton Village

Radius Care
22

Radius Care
23

Appendices

Radius Care
24

1.0

0.5

0.5

0.2

0.8

RadiusOceaniaArvidaSummersetRyman

The Radius Care growth pipeline provides unique exposure to a high acuity, specialised care provider that remains committed to

and focused on delivering compassionate and outstanding clinical care outcomes.

1. Demand

2. Portfolio

3.

Systematic

Approach

4. Growing

Non-

Government

Revenues

5. Growth

Pathway

6. Strong

Founder

Backed

Team

Key Investment Highlights

1

Demand underpinned by population demographics

1

2

Portfolio oriented to high acuity and specialist care

2

Systematic approach to provision of care

1) Centralised head-office systems and support

2) Leading IT systems

3) Immigration accreditation

4) Early engagement through Radius Online Shop

3

Growing direct non-Government revenues

3

4

5

Clear growth pathway via

1) Purchase of strategically important

facilities’ land and buildings

2) Brownfield and greenfield development

with ownership of land and buildings

3) Opportunistic acquisitions

Strong founder backed team

Brien Cree

Founder and Executive Chair

Andrew Peskett

Chief Executive Officer

6

1 Source: Statistics New Zealand

2 Source: Ministry of Health audit reports as disclosed on Ministry of Health website –https://www.health.govt.nz/your-health/certified-providers/aged-care/based on data as at 11 May 2022

3 Includes accommodation supplements, retirement village units, Radius Online Shop and other privately paid revenues

3.4%

10.8%

0%

5%

10%

15%

FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21 FY22

Proportion of total

revenue (%)

APPENDIX 1

Average additional offerings (Psychogeriatric, Physical, Intellectual, Dementia) per facility

0.0%

2.0%

4.0%

6.0%

8.0%

2003 2008 2013 2018 2023 2028 2033

Rolling 5-year pop

CAGR (%)

65 - 85 5-yr CAGR85+ 5-yr CAGR

Radius Care
25

At a Glance

1,780+

Beds

1,600+

Employees

94.6%

Care Beds

5.4%

ILUs

National aged care focused portfolio with strong regional presence

ILUs are Independent

Living Units

APPENDIX 2

Radius Care
26

Underlying EBITDA Split

$mFY22 FY21 FY20 FY19

Aged Care

32.5 30.6 26.3 27.2

Retirement Village

1.4 1.4 0.8 0.8

Group support

(11.6) (8.7) (8.9) (7.6)

Underlying EBITDA

22.3 23.4 18.2 20.4

Key operational and financial metrics

Operating Metrics

FY22FY21FY20FY19

Number of Care Beds (period end)

1

1,784 1,715 1,704 1,701

Average Care Bed Occupancy

2

92.5% 92.4% 90.0% 89.5%

Underlying EBITDA per Care Bed

3

(000s)$19.9 $19.5 $17.2 $17.9

Number of Units (period end)

4

101767363

Number of new Unit sales 46811

Number of existing Unit resales87-3

Realised gains on resales (m)$0.4 $0.5-$0.1

Realiseddevelopment margins (m)$0.1 $0.3 $0.4 $0.5

Cash DMF realised uponresale (000s)$476 $525-$66

Average resale price (000s)$389 $407-$355

Average new unit saleprice (000s)$403 $408 $403 $377

1 Comprises Care Beds occupied, available to be occupied or unavailable due to refurbishment

2 Total occupied Care Bed days divided by total Care Bed days available during the period

Accommodation Supplements

FY22FY21FY20FY19

Accommodation Supplements Revenue

$6.8m $5.6m $4.9m $4.1m

Number of Care Beds (period end)

1,784 1,715 1,704 1,701

Number of Available Care Beds with

Accommodation Supplements

1,174 1,146 1,138 1,134

Percentage of Care Beds with Accommodation

Supplements

65.8% 66.8% 66.8% 66.7%

Revenue Split

$mFY22 FY21 FY20 FY19

Aged Care

133.6 120.3 112.6 107.3

Retirement Village

3.8 4.4 0.5 2.3

Group support

(1.5) 1.3 0.6 0.5

Total revenue

135.9 126.0 113.7 110.1

•30% over three years

•average resident tenure: 3.4 years

3 Pro forma Underlying EBITDA for aged care (as set out in the lower right table) divided by the average number of Care Beds occupied during the period

4 Comprises Units occupied, available to be occupied or unavailable due to refurbishment

DMF terms for Retirement Village units

APPENDIX 3

Radius Care
27

($000)FY22FY21FY20

Revenue

Revenue from contracts with customers132,052121,217113,359

Deferred management fees1,3281,081671

Total revenue133,380122,298114,030

Fair value movement of investment properties1,0882,879(649)

Government subsidy received-794353

Interest income627149

Gain on acquisition of previously leased property

assets

1,403--

Total revenue and other income135,933126,042113,783

Expenses

Employee costs(82,368)(74,457)(70,852)

Depreciation expense(11,194)(11,552)(10,911)

Finance costs(9,091)(9,706)(10,583)

Other expenses(30,199)(28,298)(24,770)

Total expenses(132,852)(124,013)(117,116)

Profit / (loss) before income tax3,0812,029(3,333)

Income tax (expense) / benefit (408)(324)500

Profit / (loss) for the year2,6731,705(2,833)

Other comprehensive income

Items that will not be reclassified subsequently to

profit and loss

Revaluation of property, plant and equipment, net

of tax

-1,1045,708

Other comprehensive income for the year-1,1045,708

Total comprehensive income 2,6732,8092,875

•Pre-NZ IFRS 16 Underlying

EBITDA up 2% to $10.7m (vs.

guidance of $10.0m to

$11.5m)

•Underlying EBITDA per Care

Bed up 2% to $19.9k

Financials

Statement of

Comprehensive Income

APPENDIX 4

Radius Care
28

($000)FY22FY21FY20

Assets

Cash and cash equivalents2,0882,7612,317

Trade and other receivables9,8827,1817,648

Inventories768548308

Investment properties46,01431,67527,831

Property, plant and equipment73,83933,45932,303

Right-of-use assets133,912177,170181,431

Intangible assets19,75716,99616,996

Deferred tax assets3,8853,6352,006

Total assets290,145273,425270,840

Liabilities

Trade and other payables16,90114,91114,086

Current tax liabilities4441,135723

Borrowings30,00027,21231,427

Deferred management fee1,5531,178962

Refundable occupation right agreements28,61620,59117,518

Lease liabilities142,543184,305185,304

Total liabilities220,057249,332250,020

Net assets70,08824,09320,820

Equity

Share capital51,7325,9324,736

Asset revaluation reserve6,8126,8125,708

Retained earnings11,54411,34910,376

Total equity70,08824,09320,820

•Investment properties of

$46.0m, up $14.3m from pcp

•Property, plant and

equipment of $73.8m, up

$40.4m from pcp

•Lease liabilities of $142.5m,

down from $184.3m for pcp

Financials

Statement of

Financial Position

APPENDIX 5

Radius Care
29

Financials

Statement of Cash Flows

($000)FY22FY21FY20

Cash flow from operating activities

Receipts from residents for care fees and village fees129,796122,337113,282

Receipts of government subsidy-1,210-

Payments to suppliers and employees(111,696)(101,161)(95,436)

Proceeds from the sale of Refundable occupation right agreements4,7263,9273,705

Payments for the repurchase of Refundable occupation right agreements(1,766)(464)-

Interest received627149

Interest paid –borrowings(1,436)(883)(1,183)

Interest paid –lease liabilities(7,655)(8,823)(9,400)

Income tax paid (2,154)(1,744)(814)

Net cash provided by operating activities9,87714,47010,203

Cash flow from investing activities

Proceeds from the sale of property, plant and equipment5054114

Acquisitions, net of cash acquired, and other(14,000)--

Payments for the purchase of property, plant and equipment(38,431)(4,140)(11,305)

Payments for village developments(411)(965)(3,723)

Net cash used in investing activities(52,792)(5,051)(14,914)

Cash flows from financing activities

Proceeds from issue of shares capital48,229--

Share issue transaction costs(2,429)--

Proceeds from bank borrowings2,788-15,120

Repayments of bank borrowings-(4,215)4,038

Repayments of shareholder loans--(5,030)

Principal payments of lease liabilities(3,868)(4,028)(3,035)

Dividends paid(2,477)(732)(225)

Net cash (used in) / provided by financing activities42,243(8,975)2,792

Reconciliation of cash and cash equivalents

Cash and cash equivalents at beginning of the year2,7612,3174,236

Net increase / (decrease) in cash held(673)444(1,919)

Cash and cash equivalents at end of year2,0882,7612,317

APPENDIX 6

Radius Care
30

($000)FY22FY21FY20

Profit/(loss)for the year2,6731,705(2,833)

Adjustments

Non-recurring or infrequent items

Remove: COVID-19 related expenses73065334

Remove: Government COVID-19 Subsidy-(857)(353)

Remove: One-off listing costs2771,227-

Remove: Share based payments-1,464-

Structural changes and other

Include: Listed & other company costs-(714)(1,084)

Remove: Historical governance costs-417350

Remove: Gain on acquisition of previously leased property assets(1,403)--

Include: Income tax impact from adjustments(282)(270)295

Underlying adjustments

Remove: Change in fair value of investment properties(1,088)(2,879)649

Include: Realiseddevelopment margins90343512

Include: Realisedgains on resales351480-

Remove: Deferred tax expense(923)(1,831)(1,533)

Underlying Net profit before tax426(262)(3,963)

Remove: Depreciation11,19411,55210,911

Remove: Net interest expense9,0299,63610,534

Remove: Current tax expense1,3312,1551,033

Remove: Income tax impact from adjustments282270(295)

Underlying EBITDA22,26223,35118,220

Include: Pre-NZ IFRS 16 operating lease expense(11,522)(12,850)(12,435)

Pre-NZ IFRS 16 Underlying EBITDA10,74110,5015,785

Include: Depreciation (Pre-NZ IFRS 16)(4,427)(4,262)(3,700)

Include: Net interest expense (Pre-NZ IFRS 16)(1,374)(812)(1,134)

Include: Current tax expense(1,331)(2,155)(1,033)

Include: Income tax impact from adjustments(282)(270)295

Pre-NZ IFRS 16 Underlying Net profit after tax3,3263,002213

Remove: Depreciation (excl. NZ IFRS 16 related)4,4274,2623,700

Include: Maintenance capital expenditure(3,574)(3,543)(4,400)

AFFO4,1793,721(487)

Financials

Reconciliation of NZ GAAP financial measures to non-GAAP financial measures

APPENDIX 7

Radius Care
31

LEASED

FACILITYLOCATIONCARE BEDSUNITSCURRENT LEASE TERM

TIME TO NEXT

RENEWAL

RIGHTS OF RENEWAL TIME TO FINAL EXPIRY LANDLORD

KensingtonHamilton96-10 yrs2.1 yrs2 x 10 yrs12.4 yrsA

Potter HomeWhangarei55-20 yrs7.6 yrs2x 15 yrs37.6 yrsB

RimuParkWhangarei55-20 yrs7.6 yrs2x 15 yrs37.6 yrsB

WaipunaAuckland86-30 yrs14.8 yrs-24.8 yrsC

Hampton CourtNapier45-10 yrs6.9 yrs-6.9 yrsD

BaycareNorthland45-12 yrs4 yrs3x 12 yrs40.0 yrsE

MatuaTauranga149-30 yrs20.6 yrs-20.6 yrsF

AlthorpTauranga117-15 yrs6.4 yrs3x 10 yrs36.4 yrsG

Millstream

1

Ashburton80-35 yrs29.3 yrs-29.3 yrsH

Millstream Apartments

1

Ashburton19-5 yrs2.4 yrs2x 5 yrs12.4 yrsH

GlaisdaleHamilton80-15 yrs10.2 yrs2x 15 yrs40.2 yrsI

HawthorneChristchurch94-10 yrs8.1 yrs2x 10 yrs18.1 yrsJ

Total leased921-n/an/an/an/a

Simple average leased77-17.7 yrs10.8 yrsn/a26.4 yrs

Directory of facilities

APPENDIX 8

1 Millstream and Millstream Apartments are one facility but Millstream Apartments has a separate lease to the main facility.

Radius Care
32

Directory of facilities

APPENDIX 9

OWNED

FACILITYLOCATIONCARE BEDSUNITS

St HelenasChristchurch52-

Thornleigh Park New Plymouth 63-

LexhamParkKatikati63-

HeatherleaNew Plymouth 55-

TaupakiGables Kumeu60-

Windsor Court Ohaupo76-

ElloughtonGardens Timaru86-

Clare House Invercargill69-

Clare House Village Invercargill-25

Arran CourtAuckland102-

Peppertree

Palmerston

North

62-

St JoansHamilton82-

Fulton HomeDunedin93-

Windsor Court Village Ohaupo-22

ElloughtonGrange

Village

Timaru-54

Total owned863101

Simple average owned7234

TOTAL

FACILITYCARE BEDSUNITS

Leased921-

Owned 863 101

TOTAL

1784 101

Radius Care
33

Importance

Notice and

Disclaimer

This presentation has been prepared by Radius Residential Care Limited (“Radius Care”), for informational purposes. This

disclaimerappliestothisdocumentandtheverbalorwrittencommentsofanypersonpresentingit.

ThispresentationsetsoutinformationrelatingtoRadiusCare’sfullyearresultfortheperiodto31March2022.Assuch,itshould

be read in conjunction with the audited consolidated financial statements for Radius Care and its subsidiaries for the period

ended 31 March 2022 (“Financial Statements”) and other material that Radius Care has released to NZX along with this

presentation.Thatmaterialisalsoavailableatwww.radiuscare.co.nz.

Incertainsectionsofthispresentation,RadiusCarehaschosentopresentcertainfinancialinformationexclusiveoftheimpactof

significant items. A number of non-GAAP financial measures are used in this presentation which are used by management to

assessthe performance of the business and have been derived from the Financial Statements. You should not consider any of

thesefinancialmeasuresinisolationfrom,orasasubstitutefortheinformationprovidedintheFinancialStatements.

This presentation may contain forward-looking statements and projections. Such forward-looking statements are based on

current expectations, estimates and assumptions and are subject to a number of risks and uncertainties, including material

adverse events, significant one-off expenses and other unforeseeable circumstances. There is no assurance that results

contemplated in any of these projections and forward-looking statements will be realised. Actual results may differ materially

from those projected. Except as required by law, or the NZX Listing Rules, no person is under any obligation to update this

presentationatanytimeafteritsreleaseortoprovidefurtherinformationaboutRadiusCare.

TheinformationinthispresentationhasbeenpreparedingoodfaithbyRadiusCare.NeitherRadiusCarenoranyofitsdirectors,

employees, shareholders nor any other person give any representations or warranties (either express or implied) as to the

accuracyorcompletenessoftheinformationinthispresentationandtothemaximumextentpermittedbylaw,nosuchperson

shallhaveanyliabilitywhatsoevertoanypersonforanyloss(including,withoutlimitation,arisingfromanyfaultornegligence)

arisingfromthispresentationoranyinformationsuppliedinconnectionwithit.

Thispresentation isnota product disclosurestatement or other disclosure document, or an offer ofsharesfor subscription, or

sale,inanyjurisdiction.Theinformationinthispresentationdoesnotconstitutefinancialproduct,legal,financial,investment,tax

oranyotheradviceorarecommendation.

This presentation has been prepared by Radius Residential Care Limited (“Radius Care”), for informational purposes. This

disclaimerappliestothisdocumentandtheverbalorwrittencommentsofanypersonpresentingit.

ThispresentationsetsoutinformationrelatingtoRadiusCare’sfullyearresultfortheperiodto31March2022.Assuch,itshould

be read in conjunction with the audited consolidated financial statements for Radius Care and its subsidiaries for the period

ended 31 March 2022 (“Financial Statements”) and other material that Radius Care has released to NZX along with this

presentation.Thatmaterialisalsoavailableatwww.radiuscare.co.nz.

Incertainsectionsofthispresentation,RadiusCarehaschosentopresentcertainfinancialinformationexclusiveoftheimpactof

significant items. A number of non-GAAP financial measures are used in this presentation which are used by management to

assessthe performance of the business and have been derived from the Financial Statements. You should not consider any of

thesefinancialmeasuresinisolationfrom,orasasubstitutefortheinformationprovidedintheFinancialStatements.

This presentation may contain forward-looking statements and projections. Such forward-looking statements are based on

current expectations, estimates and assumptions and are subject to a number of risks and uncertainties, including material

adverse events, significant one-off expenses and other unforeseeable circumstances. There is no assurance that results

contemplated in any of these projections and forward-looking statements will be realised. Actual results may differ materially

from those projected. Except as required by law, or the NZX Listing Rules, no person is under any obligation to update this

presentationatanytimeafteritsreleaseortoprovidefurtherinformationaboutRadiusCare.

TheinformationinthispresentationhasbeenpreparedingoodfaithbyRadiusCare.NeitherRadiusCarenoranyofitsdirectors,

employees, shareholders nor any other person give any representations or warranties (either express or implied) as to the

accuracyorcompletenessoftheinformationinthispresentationandtothemaximumextentpermittedbylaw,nosuchperson

shallhaveanyliabilitywhatsoevertoanypersonforanyloss(including,withoutlimitation,arisingfromanyfaultornegligence)

arisingfromthispresentationoranyinformationsuppliedinconnectionwithit.

Thispresentation isnota product disclosurestatement or other disclosure document, or an offer ofsharesfor subscription, or

sale,inanyjurisdiction.Theinformationinthispresentationdoesnotconstitutefinancialproduct,legal,financial,investment,tax

oranyotheradviceorarecommendation.

Radius Care
34

Thank You

---

30 May 2022

Strong FY22 Result and Property Purchases Position Radius for

Continuing Growth


Financial highlights:

 Total income: $135.9m, up 7.8%.

 IFRS Net profit after tax: $2.7 million, up 56.8%.

 Pre-IFRS 16 Underlying EBITDA

1

: $10.7 million, up 2.3%.

 Premium Accommodation Charging: $6.8 million up 20.5%.

 Underlying EBITDA: $22.3 million, down 4.7%.

 Final cash dividend: 0.55 cps takes FY22 total cash dividend to 1.05 cps.

Operational highlights

 Average occupancy for March 2022 of 92%.

 Available beds increased by 4% to 1,784.

 Portfolio of 23 facilities: 12 owned + 11 leased.

 Bed numbers in development pipeline increased from 104 to 294 and retirement

units increased from 40 to 167.


Radius Residential Care Limited (Radius Care, NZX: RAD) today announced its results for

the 12 months to 31 March 2022.

“Radius Care delivered strong results that were well within the guidance metrics provided

in November 2021. This is an excellent performance given the challenges the year

presented. It’s a testament to the resilience of our business model and the amazing

dedication of our people. They continued to excel in their jobs irrespective of the various

challenges provided by lockdowns, rostering pressures as colleagues isolated and supply

chain disruptions” said Andrew Peskett, Chief Executive.

"FY22 was also notable for the significant property transactions undertaken. We now

have a development pipeline of 294 additional beds. We’re delighted that the majority of

these are likely to be our new care suite product where residents buy an Occupation Right

Agreement (ORA). There’s been a high level of interest in this offering and we’re looking

forward to introducing it to the market”.


People

During the half year Andrew Peskett was appointed as CEO and Wendy Jenkins was

announced as Radius Care’s CFO with a July 2022 start date. Andrew is a very experienced

senior executive and came to Radius Care after 14 years at Metlifecare including being

appointed as Acting CEO in 2021 following the company’s takeover by EQT. Wendy is a

proven leader who will bring significant commercial acumen and listed company

experience to the team. These appointments have helped to refresh the executive team

that will both lead Radius Care and provide support to the 1,600+ staff who deliver every

day to the tag line of Exceptional People, Exceptional Care.


1

Underlying EBITDA is a non-GAAP, unaudited financial measure and differs from NZ

IFRS net profit after tax. A reconciliation is included within the Investor Presentation

accompanying this release.


“I’ve spent a lot of time recently visiting our superb care homes. It’s a pleasure to engage

with our residents and staff. My overwhelming sense is that our residents and their

families are highly appreciative of the high levels of care they receive and our staff treat

our residents with enormous levels of respect and as members of their own family. This

strong bond makes for a very special culture that is difficult to replicate,” said Mr Peskett.


Financial performance

Revenue from care services increased 8.9% for the year to $132.1m. Total income was

$135.9m, up 7.8%.

Reported profit for the year was $2.7m compared with $1.7m in the prior year. Pre-IFRS

Underlying EBITDA for the year was $10.7m, up from $10.5m in FY21. Underlying EBITDA

for the year was $22.3m, compared to the $23.4m earned in FY21.

Underlying EBITDA

2

per bed increased 1.8% from $19.5k in FY21 to $19.9k, significantly

greater than the industry average and several of Radius’s major competitors. Continuing

growth in this key metric is expected.

Wage pressure was reflected in employee costs increasing 10.6% to $82.4m. Other

expenses increased 6.7% to $30.2m. Total expenses increased 7.1% to $132.9m.

At 31 March Radius Care had total assets of $290m and $30m of debt. Its investment

property portfolio was valued at $46m, property, plant and equipment at $74m and right-

of-use assets (or leased assets) of $134m. Following the acquisition of four facilities from

UCG Investments Limited for $46.7m on 6 May 2022, land and buildings increased by

$46.7m and right-of-use assets reduced by $27.1m.

Cashflow from operating activities was $9.9m compared with $14.5m for FY21. Net cash

used in investing activities was $52.8m compared with $5.1m for the prior year. Net cash

provided by/used in financing activities was $42.2m compared with ($9.0m) for FY21.


Property portfolio changes

Radius Care’s strategy is to acquire facilities it leases, acquire aged care facilities from

third parties, develop new facilities and expand its existing facilities.

“We’ve executed our strategy by undertaking three large property transactions in the

past ten months. In August last year we bought the land and buildings of four leased

facilities in Auckland, Waikato, Taranaki and Canterbury for $31.4m. We acquired Clare

House in Invercargill from a third party for $14.5m in November 2021. The land and

buildings at a further four leased facilities were acquired for $46.7m just after our 31

March balance date,” said Mr Peskett.

As the owner of a site, rather than lessee, Radius Care can expand and reconfigure it to

best suit its needs. All these purchases were immediately earnings accretive due to

borrowing costs being lower than the lease payments.

“As a result of the acquisition of the nine sites, the overall number of beds expected to

be added across our portfolio has increased from 104 to 294 and independent living units

from 40 to 167. That will see a very significant expansion in our product and services

offerings over the next few years. These rooms will attract additional accommodation

supplements, further boosting our underlying EBITDA per bed” added Mr Peskett.


Operational performance

A key performance metric for Radius Care is to increase the proportion of revenue derived

from non-government contract streams. Direct private revenue paid for non-government

funded services and amenities was $14.6m, up from $13.8m last year. As a percentage of

total revenue, it amounted to 10.8%, slightly lower than 11.0% achieved last year due to

lower village revaluation gains.


2

Post IFRS 16



FY23 development activity

Construction of an additional 24 beds at Thornleigh Park, New Plymouth is underway.

These will be completed and added to the available bed pool by March 2023. Resource

consent applications have been lodged for the addition of 61 beds at Lexham Park and

Taupaki Gardens. It is expected that the building work at these facilities will commence

during the FY23 year.

With an overall pipeline of 294 beds, the additional beds are expected to be delivered

over the next three to four years.


Labour environment

In FY22 labour costs comprised 62.0% of total operating expenses, up from 60.0% in FY21.

Despite New Zealand’s borders being fully reopened from 31 July, nurses (and other

healthcare workers) who arrive after that date are not able to apply for residence for two

years. This is an extremely unsatisfactory situation. In addition, most partners of

temporary migrant workers will need to qualify for an Accredited Employer Work Visa in

their own right, instead of automatically getting an open work visa with the ability to

come to New Zealand from 4 July.

“Along with our industry peers, we are lobbying the Government to take another look at

these decisions. The policy setting is simply not helpful in addressing the critical worker

shortage we currently face. There is no logic to where the Government has decided to

land in regard to allowing skilled and qualified healthcare workers to immigrate to New

Zealand” said Mr Peskett.


Dividend

Radius Care’s dividend policy is to distribute 50% to 70% of Available Funds From

Operations (AFFO) across two payments with the payments being relatively even.

In line with the policy, a final cash dividend for FY22 of 0.55 cents per share will be paid

on 22 June making a total cash dividend for the year of 1.05 cents per share. The pay-out

rate of 67.5% of AFFO is near the top end of the policy range. The dividend is in line with

the 1.05 cents per share in FY21. Full imputation credits will be attached, increasing the

dividend to 1.46 cents per share on a gross basis.

Directors are considering the implementation of a dividend reinvestment plan in future.


Outlook

“Radius Care has been in a growth phase through FY22 and this will continue in FY23 and

beyond. We expect our care business to continue to enjoy growth driven by increased

bed numbers and further portfolio optimisation, including an increased focus on premium

charging and providing care suite ORAs. Overall industry dynamics point to continuing

demand for Radius Care’s high acuity and specialist care and services from aging and

unwell New Zealanders. This underpins the company’s expectation of continued demand-

driven growth, supporting the expansion of the aged care and retirement village

offering,” said Mr Peskett.

An update on FY23 performance to date will be provided at the annual shareholders

meeting later in 2022.


Ends


For further information, please contact:

Andrew Peskett

Chief Executive Officer


Phone: +64 21 747 363

Email: Andrew.Peskett@radiuscare.co.nz


Radius Care was founded in 2003 and operates in the New Zealand aged care and

retirement village sectors. It is a nationwide provider offering the full range of

accommodation and care options giving residents the ability to "age in place". Today,

Radius Care operates 23 aged care facilities, of which it owns 12 and leases 11. It also

owns and operates three retirement villages and an online shop for specialist assisted-

living products. The company employs over 1,600 people, including highly qualified

healthcare staff who are committed to providing the very best in nursing care. Radius

Care listed on NZX in December 2020. For more information visit radiuscare.co.nz or

check out our Facebook page @RadiusCareNZ.

---

Results for announcement to the market
Name of issuer Radius Residential Care Limited

Reporting Period 12 months to 31 March 2022

Previous Reporting Period 12 months to 31 March 2021

Currency NZD

Amount (000s) Percentage change

Revenue from continuing operations $133,380 9.1%

Total Revenue $135,933 7.8%

Total net profit $2,673 56.8%

Underlying EBITDA (non-GAAP) – see

explanation below

$22,261 (4.7%)

AFFO (Available Funds from Operations) $4,179 12.3%

Final Dividend

Amount per Quoted Equity Security $0.00763889

Imputed amount per Quoted Equity

Security

$0.00213889

Record Date 7 June 2022

Dividend Payment Date 22 June 2022

Current period Prior comparable period

Net tangible assets (000s) $46,447 $3,462

Net tangible assets per Quoted Equity

Security

$0.17 $0.02

A brief explanation of any of the figures

above necessary to enable the figures to

be understood

Underlying EBITDA and AFFO are non-GAAP (non-

Generally Accepted Accounting Practice) measures

and differ from NZ IFRS and IFRS Net Profit after

Tax and Net cash provided by Operating Activities,

respectively. Underlying EBITDA and AFFO do not

have a standardised meaning prescribed by NZ

GAAP (Generally Accepted Accounting Practice in

New Zealand) and so may not be comparable to

similar financial information presented by other

entities. The Group uses Underlying EBITDA and

AFFO, with other measures, to monitor financial

performance and for shareholder dividend

determination considerations. The Group uses these

measures consistently across reporting periods.

AFFO is a non-GAAP measure of available cash

used by the Group to indicate the level of

shareholder dividend it may pay.

Net tangible assets per quoted equity share has

increased as a result of the acquisitions of the

Ohaupo properties, the issue of shares and the
acquisition of Clare House in July/August 2021 and

November 2021 respectively.

Authority for this announcement

Name of person


authorised to make this

announcement

Michelle Slabber

Contact person for this announcement Michelle Slabber

Contact phone number 021 0242 1922

Contact email address Michelle.slabber@radiuscare.co.nz

Date of release through MAP


30 May 2022

Audited preliminary results accompany this announcement.

---

Section 1: Issuer information
Name of issuer Radius Residential Care Limited

Financial product name/description Ordinary shares

NZX ticker code RAD

ISIN NZRADE0005S4

Type of distribution

(Please mark with an X in the

relevant box/es)

Full Year X


Quarterly

DRP applies Special

Record date 07/06/2022

Ex-Date (one business day before the Record Date) 03/06/2022

Payment date (and allotment date for DRP) 22/06/2022

Total monies associated with the distribution $1,480,837

Source of distribution (for example, retained earnings) Retained Earnings

Currency NZ$

Section 2: Distribution amounts per financial product

Gross distribution $0.00763889

Gross taxable amount $0.00763889

Total cash distribution $0.00550000

Excluded amount (applicable to listed PIEs) N/A

Supplementary distribution amount N/A

Section 3: Imputation credits and Resident Withholding Tax

Is the distribution imputed Fully imputed

If fully or partially imputed, please state imputation rate as

% applied

28%

Imputation tax credits per financial product $0.00213889

Resident Withholding Tax per financial product $0.00038194

Section 5: Authority for this announcement

Name of person authorised to make this announcement Michelle Slabber

Contact person for this announcement Michelle Slabber

Contact phone number 021 0242 1922

Contact email address michelle.slabber@radiuscare.co.nz

Date of release through MAP 30/05/2022

=== IR PAGE TRANSCRIPT: FY22 Annual Results Call Transcript ===

Andrew Peskett: Good morning. My name is Andrew Peskett, and I'm the Chief Executive of Radius
Care. I'd like to thank you all for joining the call this morning to discuss our 12 months

to 31 March 2022. This is my first set of results as the CEO. I was appointed on 1st

of February this year. Today with me I have Brien Cree, the Executive Chair, who

focuses on growth opportunities through development and acquisition, and Michelle

Slabber, our GM Finance, who's done a wonderful job of preparing these financial

results.

The pack was released to NZX this morning at 8:30, and included this presentation.

We will walk you through each of the slides at some pace. I know some of you have

a call at 11 to join afterwards. And there will be a transcript available after the call this

Slide 3 Much of the activity of the board and management recently has been directed to

establishing and building a strong growth springboard. FY22's strong property theme

has brought this into stark focus with a significant strategic shift having been

achieved.

The Ōhaupō, Invercargill, and UCG transactions have all moved the dial for us. We

now own the majority of facilities, 12 out of 23, and have a sizable development land

bank that's previously been out of our reach. There are two primary parts to this. We

have both care beds and retirement units. Over half of the care beds will be sold as

care suites, an ORA-based product that we'll talk to you more about later in the

presentation. Care suites are a new product to Radius Care. By adding retirement

units to our facilities, we will offer a full continuum of care for residents.

So having done the hard yards, Radius Care has now achieved a critical mass and is

at a tipping point where the pace of our growth metrics will accelerate. I'm super

fortunate to have come in when much of the hard work has been done, but plan to

keep driving the growth harder and faster. And to that end, I'm delighted to have

Wendy Jenkins join the team in July. Wendy’s considerable experience and intellect

will add a really positive dynamic to the team. I see us being able to deliver even

more strongly on the strategic focus and deliver more on top of our strong operating

base.

Slide 4 Today we will talk broadly about the FY22 performance and the metrics. Then dive

slightly more deeply into the numbers and finish off talking about strategy and our

medium-term plans before opening up the call for questions.

So I'll now hand over to Brien to talk through the next few slides. Brien.

Brien Cree: Thanks, Andrew. And good morning, everyone.

Slide 6 The guidance we gave was for pre-IFRS EBITDA of $10-11.5 million. We landed at

the midpoint of $10.7 million, an increase of 2% for the year. Profit was up a healthy

57%. Available funds from operations at $4.2 million was within the guidance range

of $4-5 million. One of our key performance metrics is underlying EBITDA per bed.

That ticked up to just over $19,900 per bed, showing growth of 2%. And the revenue

for residents paying accommodation supplements was up a little over 20% on last

year. This is a revenue line that you can expect to see continue to grow. Our
programme of acquiring land and buildings saw debt increase as at 31 March with

the offset being a reduction in the value of lease liabilities as properties move to

owned from lease.

Slide 7 Property transactions are a recurring theme in these results. Lease sites at Kumeū,

Ōhaupō, which is in Hamilton, New Plymouth, and Timaru, were settled in August

after we raised a little over $48 million. A great site in Invercargill was bought in

October. And then we settled on four sites in Hamilton, Auckland, Palmerston North,

and Dunedin. As part of that transaction, we also negotiated an option to acquire a

fifth site in Hamilton.

Slide 8 We now have Andrew in place as CEO and Wendy will start with us in July, as CFO.

Andrew and Wendy are both very experienced and have very complimentary skills.

We are in really good hands with these two as our most senior executives leading the

company. With Andrew's appointment a few months ago as the CEO of the

company, my role has returned to strategy and the long-term focus. Our 1600-plus

staff across the country are the day-to-day face of Radius.

I will let Andrew talk for himself, but it's been great to hear him come back from visits,

to be totally buzzing about the staff he's met, and their respect and kindness for the

residents they're looking after. And in talking with families about how grateful they are

for the wonderful care they are seeing for their relatives. We have an X-factor at

Radius, and it's wonderful to hear our values and our tagline "exceptional people,

exceptional care" really reflect the way our team act and behave. The last 12 months

have been tough for our staff. There's been COVID everywhere. There's been havoc

with rosters and there's been added pressure on each of our staff members through

their personal situations. They're an incredible team. And on behalf of the board, I

wanted to publicly acknowledge their dedication. So thank you all to our team.

I'll now hand you over to Michelle Slabber, our GM of finance, to talk about the high-

level financials.

Michelle Slabber: Thank you, Brien. And good morning everybody.

Slide 9 Radius Care had a good year financially. Revenue was up 8%, which is above the

three-year compound average growth rate of 7.3%. The pre-IFRS 16 underlying

EBITDA came in within guidance range we gave in November with the half-year

results.

Slide 10 Radius Care's dividend policy is based on AFFO. The targeted payout range is 50 to

70%. For FY22 we've got a payout rate of 67.5%. The dividend will be fully imputed

and that brings us to a total FY22 dividend of 1.46 cent pre-tax. I'll hand back now to

Brien.

Brien Cree: Thanks, Michelle. I now want to go through some of the operating metrics that are

drivers of the financial performance.

Slide 14. Total revenue has been growing at a five-year average compound rate of 9.3%. Age
care is still the largest revenue driver. However, retirement village revenue now

makes up a useful additional revenue stream. Radius has been able to achieve

higher growth through our focus on increasing occupancy, a focus towards higher

acuity care, and the higher rate per night from our accommodation supplements. The

proportion of our revenue base coming from this area has been steadily growing and

makes up around 11% of revenue. Our expectation is that we'll continue to see this

revenue stream grow in dollar terms and likely also as a percentage of revenue.

Slide 15. Around 87% of our beds are certified for high acuity care. The average in New

Zealand for the aged care sector is 53% of beds being certified for high acuity and

specialist care. How those beds ended up being used during the year were slightly

changed from last year. And that was due mainly to the changing landscape driven

by COVID.

Slide 16 You'll see that Radius Care's portfolio is orientated towards high acuity and specialist

care. So less driven by property market cycles and more by population

demographics. Many of our 23 facilities continue to run at 95 – 100% occupancy this

year. Average occupancy across the whole group for the year was 92%, well ahead

of the industry average of 86% as at the December quarter.

Slide 17 There is a summary that gives deeper detail on the revenue stream paid direct by

residents. So that's that accommodation supplement. Accommodation supplements

are an important source of non-government-funded revenue for Radius. With

revenue growing by over 21% year-on-year, and per care bed by 19%, we clearly

have an offering that is attractive to residents. That percentage is growing each year

as rooms are upgraded.

We have 294 beds in our development bank. Some will be available as standard

rooms and we propose that over half of these will be offered as care suites with an

occupation right agreement. Andrew will talk more about this new product.

Labour is our single largest expense category. You will have heard about the pain

that the care industry has had to endure, particularly in the last year. Believe me, it's

very real and it's incredibly frustrating to see the lack of action being taken by the

government to address this. Opening the border on July 4 will not completely remove

this issue overnight as healthcare workers are not able to apply for residency for two

years. And if they come here with a partner, their partner also needs to be travelling

on an accredited employer work visa. However, we have made sure we're as well-

positioned as we can be to see the staff and pressure come off.

Radius Care has a very systematic approach to providing care and that enables us to

focus on what is important to us, and that is providing the best care we can. It is a

proven model that benefits from our almost two decades as a leading player in the

sector, good facility management, strong clinical care, and a well-managed roster.

The right people in the right place doing the right things is the best combination for

delivering a strong underlying EBITDA per care bed. We deliver 2% growth in this
key performance metric. I'll now hand you back to Andrew to cover strategy.

Andrew Peskett: Thanks, Brien.

Slide 18 As you can see, we are delivering on our strategy. The four strategic pillars are set

out in the slide. And I'd like to talk you through each of those at a pretty high level.

First, Brownfield developments. We have opportunities at most of our existing sites.

And having the ownership of 12 sites helps to open up that development programme.

We have at least 294 beds in the pipeline and looking at opportunities on all of the

sites to increase that. And only a week or two ago, Brien and I were down at

Thornleigh Park, seeing the 24 beds that are being delivered there. That project is on

time and on budget, which in the current circumstances is very pleasing.

We also have resource consent applications lodged for our facilities at Katikati and

Kumeū. Lexham Park at Katikati is the development where we’ll have the first of the

new care suite product that I'm going to talk to briefly later.

The second of the four strategic pillars is purchasing leasehold properties. We

recently acquired four of our leasehold sites from UCG and in total in the last year

we've bought eight facilities that were leased. That brings the majority of our facilities

and our portfolio under our ownership.

Thirdly, the true Greenfields development and Northwood sites down in Christchurch

is an excellent example of this. We'll be looking to develop that to nearly 200 units

that will include villas, apartments, care suites, and care beds. And earthworks are

expected on that project to start early next year. And we'll also be looking for other

Greenfield sites moving forward. And lastly, at the bottom of the page, opportunistic

value accretive acquisitions. What does that mean? That's existing care homes.

Brien and the team are actively engaged with a number of contacts on this.

And at the end of last year, we acquired Clear House, which is a wonderful

retirement village and care home at the bottom of the South Island and looking to

acquire more under that strategic limb.

Slide 19 Next is the developments we talked about. Thornleigh top left is the development

Brien and I were at a couple of weeks ago. And the other three images are of our

plan developments. It’s really exciting to be launching these and great to be on-site.

St. Jones in Hamilton has a massive development potential that we've acquired

through UCG. And again, walking that site recently, it's really exciting about what we

can convert into care suites and care beds at that site.

Slide 20 You've heard quite a bit about care suites and throughout the sector. This has been

done pretty well by some operators. And we are looking to launch our care suite

product with the careful mix between care suites and premium charging in our

products. A care suite is effectively a care bed with an occupation right agreement

over it. The ORA is purchased upfront. It changes the development metrics and, in

some regard, improves feasibilities in the short term. We are looking to launch that

product throughout our development pipeline. The first will be at Lexham Park in the
second half of FY24. We will then be introducing care suites at our Northwood

Greenfield project. And we have at least four other sites where we're in concept

planning phase for care suites, including many of the UCG properties.

Slide 21 To sum up. We've had a really good year and we're in a great place with launching

our growth springboard to then accelerate performance in the medium term. I'm

really excited by that. Brien and the rest of the executives are super excited about the

opportunities under the new leadership team. We have a very active development

and construction programme that we've talked to this morning.

Our sustainability programme is now well underway and fully supported by the board

and the executive team. There will be more colour on in it in the annual report next

month.

Then following the annual report I look forward to updating you all at our annual

meeting, which is likely to be in July. Dates to follow shortly. And we'll give you a

progress update on FY23 there.

I'd now hand back to Noah to open the call for questions. As I said, conscious that

some of you may wish to be on 11 o'clock call, but we are available for as long as

you like to answer your questions.

Operator: Thank you. If you wish to ask a question, please press *1 on your telephone and wait

for your name to be announced. If you wish to cancel your request, please press *2.

If you are on a speakerphone, please pick up the handset to ask your question. Your

first question comes from Stephen Ridgewell with Craigs Investment Partners.

Please go ahead.

Stephen Ridgewell: Yeah. Good morning. Thanks for the presentation and good growth during the year.

Just a question on the care suite product. I’m interested in why you've chosen

Lexham and Northwood for the first batch of products and a few more details on

those products would be good. Is it going to be a refurbishment of existing beds? Are

they complete new builds? And can you give us a steer on how you’re thinking about

pricing those both in terms of price point where you think the market can bear and

then also a DMF structure, have you got that sorted or is that a work in progress?

Thank you.

Brien Cree: Hi Stephen, the main reason for choosing Katikati and Northwood in Christchurch is

they’re existing sites and we are keen to get that product out there. So in both cases,

they will be brand new products, brand new rooms. And in terms of the occupation

right agreement terms, we will be running our standard terms, which is 30% DMF.

And in terms of price point, yet to be finally determined. We've found with Northwood

that, in Christchurch particularly, despite negative press, the property prices are

continuing to go up. So we are in a position where we are constantly reviewing the

price, but at this stage, it's only going one way and that's up. So we will be pricing

them as high as we can without pricing them out of the market. But we do feel that in

both cases, they're both good sort of middle to higher net worth areas. So we expect
they'll price quite well.

Stephen Ridgewell: Thank you. And then just philosophically, could you just touch on what you see as

the point of difference of these care suite products compared to some of what your

listed peers are developing or is it more just leaning on the Radius brand with that

product?

Brien Cree: It's a little bit of a mix of both. I suppose all of us think that we have a better product

than the others. However, we do think that, and on top of that, we have the Radius

Care brand. Remember that a care suite has care delivered into it. So it's a person

who's buying a care suite who actually wants care. And so we are delivering Radius

Care into that care suite, which we believe is a point of difference.

Andrew Peskett: Just to add to that, I think that's a really good point, given the strength of the Radius

Care brand and level of care delivered. I think that's critical. And adding to 30% DMF

just for clarity we'll probably do something similar to Oceania's front loading of that.

Haven't got the numbers here, but front-loaded. So not spread over three years.

Stephen Ridgewell: Thank you. In the terms of the EBITDA per bed, which you're reporting at just under

20 grand. There are different ways to kind of report this and we do see different

reporting standards across the sector, but even putting that to one side that does

seem to be certainly towards the top end of this sector, earnings per bed. Can you

share your thoughts as to why Radius is able to earn higher EBITDA per bed than

certainly than the sector average? Brien, you alluded to a secret sauce earlier. Is that

more, do you think, towards the specialist care or mix that you've got or other things

that you'd point to as driving those higher earnings per bed? Thank you.

Andrew Peskett: That point of difference, it's kind of, I think secret sauce is about right. And that's one

thing I've really learned in the last few months is how our customers and their

families do value that care. And it really hits you every time you go to a care home

from the time you enter the care home grounds into the care home itself. Look, in

terms of versus competitors, I've thought long and hard about that. It's public that

Oceania's EBITDA per bed is roughly half ours - potentially that's their older stock

and not getting premiums on it. We always report consistently, and I think it's

relatively consistent reporting across the business, across the industry. So we are

super pleased that we're ahead of the market on that.

Stephen Ridgewell: Cool. Thank you. That's all from me.

Andrew Peskett: Thanks, Stephen.

Operator: Your next question is a follow-up question from Stephen Ridgewell with Craigs

Investment Partners. Please go ahead.

Stephen Ridgewell: I'd follow up on the cost pressures and the step there. And just linking back to the

EBITDA per bed around about 20 grand. Are you feeling comfortable in the year

ahead that you can maintain earnings per bed, just given the staff pressures we are

seeing. I'm just interested in your thoughts there and any thoughts you have on the
potential outcome of the government funding review underway would be potentially

helpful in that regard as well. Thank you.

Andrew Peskett: Look, we're always hopeful of more money from the government, but I'm not going to

on this call predict that will happen. But in terms of the year ahead and years ahead,

we've made a statement that we are looking that our future growth and the EBITDA

per bed, and what's that based on. Our ?? rates have increased 20% over the year.

That's a great result. I personally believe and have talked to a number of you on the

call around the potential for that for optimising our premium charging into the future.

And that'll be a long-term play as we roll that out in coming months. So that's a large

offset to the increased costs. And that's why we’re reasonably optimistic. Does that

answer your question?

Stephen Ridgewell: Great. That does. Thank you. And then just in terms of development and Andrew,

you did touch on quite an ambitious lift in construction rates and such in the next few

years. Just interested as to where you feel the team's position in terms of resourcing

and particularly on the development side and construction side. Can you give us

some colour on whether you feel you need additional resourcing there or how you're

going to manage that lift in build rate over the next few years?

Andrew Peskett: Yeah. Thanks, Stephen. We have had a pretty lean team here generally in support

office. And I think that's a strength in terms of overall operating costs and keeping

that lean is something that I'm keen to do. But from a development perspective, we

will need to scale up slightly. We've got a project manager starting in the next few

weeks to assist our general development because from experience bringing some of

the costs and expertise in-house has not only cost but also outcome upside. So, we'll

do it in a measured way and only when developments are committed to, but certainly,

I’m supportive of where necessary some more in-house resources, not massive

team, but to offset the external costs over time.

Stephen Ridgewell: Great. Thank you. That's all for me.

Andrew Peskett: Thank you all for attending today. It's an exciting time and it's been a privilege to

present to you today, and we look forward to engaging with you in the future. And if

you do have questions for us, the phone's open to answer you one-on-one and have

a great day all. Thank you.

Brien Cree: Thank you.

Michelle Slabber: Thanks.

Operator: That does conclude our conference for today. Thank you for participating. You may

now disconnect.

Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.