Month: August 2013

 

Performance – August 2013

STI -4.36% : 3028.94 (Aug-13) vs 3167.08 (2012)

Rank – Capital Gains

REIT

Aug-13

Dec-12

Gain

SPH REIT

$0.955

$0.900

6.1%

PLife REIT

$2.210

$2.150

2.8%

Fortune Reit HK$

$6.320

$6.370

-0.8%

SaizenREIT

$0.178

$0.181

-1.7%

OUE H-Trust

$0.865

$0.880

-1.7%

StarHill

$0.765

$0.785

-2.5%

Sabana REIT

$1.110

$1.140

-2.6%

First REIT

$1.030

$1.060

-2.8%

AIMSAMPIReit

$1.445

$1.495

-3.3%

Cambridge

$0.645

$0.675

-4.4%

MIT

$1.280

$1.360

-5.9%

K-REIT

$1.200

$1.295

-7.3%

MCT

$1.125

$1.215

-7.4%

MapletreeLog

$1.055

$1.145

-7.9%

Ascendasreit

$2.180

$2.370

-8.0%

CLT

$1.140

$1.240

-8.1%

FCOT

$1.205

$1.320

-8.7%

SB REIT

$0.710

$0.780

-9.0%

MGCT

$0.845

$0.930

-9.1%

SuntecReit

$1.520

$1.675

-9.3%

FrasersCT

$1.790

$2.000

-10.5%

AscottREIT

$1.195

$1.360

-12.1%

LippoMapleT

$0.430

$0.490

-12.2%

CapitaMall

$1.860

$2.130

-12.7%

FE-HTrust

$0.870

$1.005

-13.4%

CDL HTrust

$1.560

$1.880

-17.0%

CapitaRChina

$1.345

$1.645

-18.2%

CapitaComm

$1.355

$1.685

-19.6%

A-HTrust

$0.740

$0.940

-21.3%

NOTES :

  • Not Adjusted for Rights or New Issues Which May Be at a Discount
  • Aug-13 : End Aug-13 Mkt Price
  • Dec-12 : End Dec-12 Mkt Price
  • Gain : Capital Gains = (Aug-13 Mkt Price – Dec-12 Mkt Price) / (Dec-12 Mkt Price)
  • MGCT : Listed on 7-Mar-13 2pm @ $0.93
  • SPH REIT : Listed on 24-Jul-13 2pm @ $0.90
  • OUE H-Trust : Listed on 25-Jul-13 2pm @ $0.88
  • SB REIT : Listed on 16-Aug-13 2pm @ $0.78

August 2013

 

Results Announcement

  • 1 Aug 13 (AM) : PLife (Tables Updated)
  • 1 Aug 13 : LMIR (Tables Updated)
  • 5 Aug 13 (AM) : Forterra (Table Updated)
  • 7 Aug 13 (AM) : FE-HTrust (Tables Updated)
  • 7 Aug 13 : PCRT (Table Updated)
  • 7 Aug 13 : A-HTrust (Tables Updated)
  • 13 Aug 13 (AM) : APTT (Table Updated)
  • 13 Aug 13 : CitySpring (Table Updated)
  • 13 Aug 13 : Religare (Table Updated)
  • 14 Aug 13 : IndiaBulls (Table Updated)
  • 23 Aug 13 (AM) : Saizen (Table Updated)

 

 

REITs : Average Yield = 6.817%

REIT

Period

DPU cts

Mkt

Yield

NAV

Gearing

Assets Type

Sabana REIT

Q2 – Jun13

2.400

$1.110

8.676%

$1.060

37.10%

Industrial (21)

LippoMalls

Q2 – Jun13

0.930

$0.430

8.651%

$0.567

24.20%

Retail (Indonesia)

SoilbuildBizREIT

FY13 – IPO

4.370

$0.710

8.207%

$0.800

29.90%

Business Park (2) + Industrial (5)

Cambridge

Q2 – Jun13

1.240

$0.645

7.712%

$0.670

35.80%

Industrial (51)

MapletreeInd

Q1 – Jun13

2.430

$1.280

7.594%

$1.110

35.80%

Industrial (83)

CACHE

Q2 – Jun13

2.147

$1.140

7.554%

$0.960

29.20%

Industrial : Singapore (12) + Shanghai (1)

AscottREIT

1H – Jun13

4.700

$1.195

7.479%

$1.360

40.20%

Serviced Apts : AsiaPacific (62%) + Europe (38%)

OUE HT

FY13 – IPO

4.770

$0.865

7.319%

$0.903

33.20%

Hotel + Retail

AscendasHT

Q1 – Jun13

1.350

$0.740

7.297%

$0.770

35.40%

Hotels : Australia (70%) + Japan (20%) + China (10%)

Frasers Comm

Q3 – Jun13

2.185

$1.205

7.286%

$1.450

39.50%

Office + Retail

SaizenREIT

2H – Jun13

0.630

$0.178

7.079%

$0.250

38.00%

Residential (Japan) – 139

CapitaRChina

1H – Jun13

4.690

$1.345

7.033%

$1.420

23.50%

Retail (China) – 9

First REIT

Q2 – Jun13

1.850

$1.030

7.029%

$0.897

33.40%

Hospitals (10) + Hotel (Indonesia – 1) + Nursing Home (Singapore – 3)

CDL Htrust

1H – Jun13

5.410

$1.560

6.994%

$1.600

29.70%

Hotels : Singapore (79.5%) + Australia (12.2%) + NZ (4.1%) + Maldives (4.2%)

AIMSAMPI Reit

Q1 – Jun13

2.500

$1.445

6.920%

$1.501

25.40%

Industrial (25)

MapletreeLog

Q1 – Jun13

1.800

$1.055

6.825%

$0.920

34.00%

Industrial (110)

Kep REIT

Q2 – Jun13

1.970

$1.200

6.583%

$1.270

44.20%

Offices : Singapore (5) + Australia (4)

Far East HTrust

Q2 – Jun13

1.430

$0.870

6.575%

$0.963

29.30%

Hotels (68.3%) + Serviced Apts (15.7%) + Commercial (15.7%)

Ascendasreit

Q1 – Jun13

3.550

$2.180

6.514%

$1.938

28.60%

Industrial

MapletreeGCC

Q1 – Jun13

1.734

$0.845

6.462%

$0.949

41.50%

Retail + Office (China + HK)

FrasersCT

Q3 – Jun13

2.850

$1.790

6.369%

$1.540

30.40%

Retail (5) + 31.17% of Hektar (MREIT)

Starhill Gbl

Q2 – Jun13

1.190

$0.765

6.235%

$0.880

30.30%

Retail (89%) + Office (11%)

MapletreeCom

Q1 – Jun13

1.753

$1.125

6.233%

$1.070

40.80%

Retail + Office

CapitaComm

1H – Jun13

4.010

$1.355

5.970%

$1.650

28.90%

Office (65%) + Retail (21%) + Hotel (14%)

SuntecReit

Q2 – Jun13

2.249

$1.520

5.935%

$2.037

36.50%

Retail + Office

Fortune Reit HK$

1H – Jun13

18.000

$6.320

5.696%

$10.010

20.90%

Retail (HK)

CapitaMall

Q2 – Jun13

2.530

$1.860

5.457%

$1.680

34.90%

Retail (15) + Office

SPHREIT

FY13 – IPO

2.510

$0.955

5.257%

$0.890

27.30%

Retail (2)

PLife REIT

Q2 – Jun13

2.630

$2.210

4.760%

$1.550

31.20%

Hospitals + Nursing Homes = 37

NOTES :

  • Mkt Price is as on 30-Aug-13
  • SoilBuild Business Space REIT : IPO Prospectus ; DPU : FY13 = 4.37ct (1-Apr-13 to 31-Dec-13) / FY14 = 5.97ct ; Yield : FY13 = 7.47% / FY14 = 7.654% ; Gearing = 29.9% ; NAV = $0.80 ; Listing on 16-Aug-13 2pm
  • A-HTrust : DPU = 1.29ct = 1.03ct (1-Apr-13 to 9-Jun-13) + 0.26ct (10-Jun-13 to 30-Jun-13) ; DPU Not Paid as Semi-Annual Policy ; Above Table Uses DPU = 1.35ct (Exclude Dilution from Park Hotel Acquisition)
  • FE-HTrust : Actual Payout = 1.9ct (1-Apr-13 to 31-Jul-13)
  • PLife : Annualised DPU = 10.52ct
  • MGCT : DPU Not Paid as Semi-Annual Policy ; Annualised DPU = 5.46ct (DPU from 7-Mar-13 to 30-Jun-13)
  • FirstREIT : Annualised DPU = 7.24ct ; DPU = 0.86ct (22-May-13 to 30-Jun-13) + 0.99ct (1-Apr-13 to 21-May-13) Already Paid
  • CDL H-Trust : Annualised DPU = 10.91ct
  • OUE H-Trust : IPO Prospectus ; DPU : FY13 = 4.77ct (1-Apr-13 to 31-Dec-13) / FY14 = 6.57ct ; Yield : FY13 = 7.194% / FY14 = 7.466% ; Gearing = 33.2% ; NAV = $0.903 ; Listing on 25-Jul-13 2pm
  • AIMSAMPReit : DPU = 1.65ct (2-May-13 to 30-Jun-13) + 0.85ct (1-Apr-13 to 1-May-13) Advanced DPU Paid ; DPU = 2.78ct (if use 449,399,302 Units on issue as at 31 March 2013 before placement in May 2013)
  • FCOT : Annualised DPU = 8.78ct
  • CLT : Annualised DPU = 8.612ct
  • SPH REIT : IPO Prospectus ; DPU : FY13 (Aug) = 2.51ct (1-Mar-13 to 31-Aug-13) / FY14 (Aug) = 5.21ct ; Yield : FY13 = 5.578% / FY14 = 5.789% ; Gearing = 27.3% ; NAV = $0.88 ; Listing on 24-Jul-13 2pm
  • Cambridge : Annualised DPU = 4.974ct ; DPU = 1.127ct (Capital) + 0.095ct (Capital Gains) due to $13.9Mil Performance Fee payable in cash
  • StarHill Global : Annualised DPU = 4.77ct
  • FCT : DPU includes 1H retained cash of 0.05 cents per unit
  • ART : Yield Computed Using 1H13 DPU = 4.7ct + 2H12 DPU = 4.238ct ; Actual DPU = 4.081ct (6-Feb-13 to 30-Jun-13) + Advanced DPU = 0.617ct (1-Jan-13 to 5-Feb-13) Already Paid
  • Suntec : Annualised DPU = 9.021ct ; Includes Capital = 0.345ct
  • CMT : Annualised DPU = 10.15ct
  • MLT : Includes 0.2ct Divestment Gain (for next 8 Qs)
  • CRCT : Annualised DPU = 9.46ct
  • Sabana : Annualised DPU = 9.63ct
  • CCT : Annualised DPU = 8.09ct
  • KepREIT : Annualised DPU = 7.9ct
  • Saizen : DPU Not Paid as Semi-Annual Policy
  • Fortune : DPU Not Paid as Semi-Annual Policy
  • MGCT : IPO Prospectus ; DPU : FY14 (Mar) = 5.24ct / FY15 (Mar) = 5.69ct ; Yield : FY14 = 5.634% / FY15 = 6.118% ; Gearing = 43% ; NAV = $0.91 ; Listing on 7-Mar-13 2pm
  • FE-HTrust : IPO Prospectus ; DPU : FY12 = 2.32ct (Forecast Period 1-Aug-12 to 31-Dec-12 ; Entitlement only from Listing Date) / FY13 = 5.83ct ; Yield : FY12 = 5.99% / FY13 = 6.27% ; Gearing = 30.5% ; NAV = $0.93 ; Listing on 27-Aug-12 2pm
  • A-HTrust : Listing on 27-Jul-12 2pm ; FY13 DPU = 4.61ct (27 Jul 12 to 31 Mar 13) incl. Waiver of 0.61ct from Sponsor entitlement ; FY14 DPU = 7.07ct ; Gearing = 37.6% Post-IPO Acquisition of Ibis Beijing SanYuan; IPO Prospectus
  • A-REIT : Private Placement (3 May 12) – 150Mil @ $1.99 ; Listing on 14 May 12 2pm
  • MCT : IPO Forecast DPU = 4.97ct (FY12) ; 5.42ct (FY13) ; Listing on 27-Apr-11 2pm

  
 

Shipping Trusts (non-REITs)

Trust

Period

DPU cts

Mkt

Yield

NAV

Assets Type

FSL Trust

Q2 – Jun13

0

$0.084

0.000%

$0.480

Shipping Trust

Rickmers

Q2 – Jun13

0.6

$0.275

11.116%

$0.620

Shipping Trust

NOTES :

  • All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.2737:US$1 fm Yahoo Finance)
  • Rickmers : 16% Payout (of Cash flow available for distribution before payment to debt capital providers)
  • FSL : 30-Jun-12 : Suspends Div Payout till 30-Jun-13 ; Restriction on DPU Payout Continues after 30-Jun-13

   
 

Other Trusts (non-REITs)

Trust

Period

DPU cts

Mkt

Yield

NAV

Assets Type

CitySpring

Q1 – Jun13

0.82

$0.455

7.209%

$0.230

Infrastructure – Water + Gas + Power

K-Green

1H – Jun13

7.82

$1.010

7.743%

$0.990

Energy (Incineration) + Water (NEWater)

AscendasIndT

Q1 – Jun13

1.14

$0.600

7.600%

$0.600

India – Industrial Park

Indiabulls

2H – Mar13

0.0166

$0.080

0.415%

$0.359

India – Office

HPH Trust US$

1H – Jun13

18.7

$0.740

6.517%

HK$7.35

Ports – HK + China

ForterraTr

1H – Jun13

$2.210

0.000%

$4.540

China – Retail + Office + Industrial

PerennialCRT

1H – Jun13

1.9

$0.520

7.365%

$0.740

China Retail

Religare

FY13 (Mar)

3.55

$0.755

10.465%

$0.834

India – Healthcare

Croesus RTr

FY14 – IPO

7.39

$0.870

8.494%

$0.906

Japan – Retail

Asian Pay TV Tr

FY13 – IPO

7.29

$0.835

9.880%

$0.934

Taiwan PayTV

NOTES :

  • Indiabulls : No DPU as Semi-Annual Policy
  • Religare : Q114 (Jun13) no DPU payout as Semi-Annual Payout Policy ; Distributable Income = $11.352Mil or 1.44ct / Unit
  • APTT : Above Yield uses FY14 (IPO Projection) DPU = 8.25ct ; DPU Payout = 4.8ct ; 2H DPU Payout = 4.13ct as per IPO Prospectus of $128.3Mil ie 8.93ct
  • PCRT : Annualised DPU = 3.83ct
  • HPH Trust : DPU in HK$ ; Mkt Price in US$ ; Yield Computed Using Latest Exchange Rate HK$7.7553:US$1 fm Yahoo Finance)
  • a-iTrust : No DPU Payout as Semi-Annual Payout Policy ; Above DPU is based on 90% Payout
  • K-Green : 1H13 DPU Payout = 3.13ct ; 2H12 DPU Payout = 4.69ct ; Above Table Uses 2H12 + 1H13 DPU = 7.82ct to Calculate Yield
  • APTT : Prospectus ; IPO @ $0.97 ; FY13 DPU = 7.29ct Yield = 7.51% ; FY14 DPU = 8.25ct Yield = 8.51% ; List on 29-May-13 2pm
  • Religare : DPU = 3.55ct (19-Oct-13 to 31-Mar-13) or 2.554ct (if no Sponsor Waiver)
  • Croesus : Prospectus ; IPO @ $0.93 ; FY14 DPU = 7.39ct Yield = 7.946% ; FY15 DPU = 7.49ct Yield = 8.054% ; Gearing = 43.7% ; List on 10-May-13 2pm
  • CitySpring : Guidance for FY14 DPU = 3.28ct ie 0.82ct / Q
  • Forterra (TCT) : No DPU Declared since 2H11 ; Last DPU = 5ct on 1H11
  • Religare : Prospectus ; IPO @ $0.90 ; FY13 DPU = 4ct (1-Oct-12 to 31-Mar-13) Yield = 8.9% (Sponsor Waiver to DPU) / 6.42% (if no waiver) ; FY14 DPU = 8.17ct Yield = 9.1% (waiver) / 6.54% (no waiver) ; Gearing = 6.7%
  • Indiabulls : Maiden DPU on 1H (sep12) Declared since Listing on 11-Jun-08

 

 

 

Gearing – Aug13

 
 

REIT

Assets

Debts

Gearing

Shares

Major Shareholders

A-HTrust

S$1112M

S$393M

35.3%

807,070,324

Ascendas 28.74% ; Aberdeen 10.0397% ; Accor 5.75%

A-REIT

S$7017M

S$2006M

28.6%

2,401,131,331

Ascendas 17.06% ; Matthews 5.04%

AIMSAMPIReit

S$1097M

S$279M

25.4%

525,310,000

AMP 9.00% ; Dragon Pacific 11.86% ; APG 9.32% ; USS 6.998% ; George Wang 7.17%

AscottREIT

S$3324M

S$1317M

40.2%

1,261,596,000

Temasek 46.95%

Cambridge

S$1340M

S$473M

35.8%

1,230,317,703

Franklin 7.90% ; Templeton 7.04% ; Chan Wai Kheong 7.01% ; MacKenzie 6.03% ; Capital Grp 5.9153%

CapitaRChina

S$1738M

S$411M

23.5%

750,861,096

Capitaland 37.04% (CMT 20%) ; Capital Grp 7.9825% ; AIA 6.4833% ; Matthews 6.97% ; PGGM 5.946%

CCT

S$7056M

S$2042M

28.9%

2,874,598,116

Temasek 32.03% ; Capital Group 5.9067% ; CBRE 5.97%

CDL HTrust

S$2274M

S$676M

29.7%

972,645,590

Hong Leong 32.324%

CLT

S$1074M

S$313M

29.2%

775,273,116

CWT 9.12% ; Capital Grp 5.8666% ; Newton Investment 7.12%

CMT

S$9739M

S$3329M

34.9%

3,457,738,315

CMA 28.50% ; NTUC 5.72%

FE-HTrust

S$2212M

S$650M

29.3%

1,611,042,431

Far East 36.93% ; Aberdeen 6.9367% ; APG 5%

First REIT

S$1071M

S$358M

33.4%

705,234,148

Lippo 33.13%

Fortune

HK$22867M

HK$4727M

20.9%

1,704,730,532

Cheung Kong 30.95% ; Schroder 13.09% ; Temasek 6.02%

FrasersCT

S$1936M

S$589M

30.4%

824,382,795

TCC 41.01% ; AIA 6.0126% ; Capital Group 6.0395%

FrasersComm

S$1784M

S$705M

39.5%

657,538,987

TCC 27.58%

K-REIT

S$6228M

S$2931M

44.2%

2,681,601,092

Temasek 51.52%

LMIR

S$1950M

S$473M

24.2%

2,203,036,667

Lippo 29.5% ; Stitching 9.95% ; CPI-Capital 8.5% ; ABN AMRO 6.51% ; Sumitomo 5.03%

MCT

S$3895M

S$1586M

40.8%

2,069,243,000

Temasek 42.66% ; AIA 7.63%

MGCT

S$4695m

S$1947M

41.5%

2,661,709,000

Temasek 32% ; CBRE 5.06%

MIT

S$3047M

S$1093M

35.8%

1,652,717,496

Temasek 31.63% ; Schroder 8% ; Capital Grp 6.23% ; AIG 5.40%

MLT

S$4272M

S$1450M

34.0%

2,436,067,881

Temasek 40.99% ; Capital Grp 7.14% ; BOA 6.445% ; Mellon Corp 5.94%

OUE H-Trust

S$1768M

S$587M

33.2%

1,308,600,000

OUE 42.7% ; CS 9.6%

PLife

S$1435M

S$448M

31.2%

605,002,000

Parkway Pantai 35.77% ; TPG Capital 14% ; Newton (Bank of New York) 10.71% ; Sunil 6.03%

Sabana

S$1151M

S$415M

37.1%

649,704,185

Kua Family 10.6797%

Saizen

JPY46,310M

JPY18,100M

39.0%

1,418,763,795

V-Nee Yeh (ASM, HCL) 11.913%

SPH REIT

S$3116M

S$841M

27.3%

2,500,995,000

SPH 70%

Starhill Gbl

S$2836M

S$858M

30.3%

2,153,218,267

YTL 36.27% ; AIA 9.0968%

Suntec

S$7854M

S$2866M

36.5%

2,260,947,360

Asean Inv 5.4439% ; Cheng YT 5.81%

Notes :

  • This table will be updated mainly during Quarterly Reporting Season + Fund Raising Exercises
  • The Major Shareholders data may not be up-to-date. Pls chk SGX Annc to verify

  

Performance – July 2013

STI +1.73% : 3221.93 (Jul-13) vs 3167.08 (2012)

Rank – Capital Gains

REIT

Jul-13

Dec-12

Gain

PLife REIT

$ 2.50

$ 2.15

16.3%

First REIT

$1.215

$1.060

14.6%

SPH REIT

$0.980

$0.900

8.9%

Fortune Reit HK$

$6.840

$6.370

7.4%

AIMSAMPIReit

$1.590

$1.495

6.4%

StarHill

$0.820

$0.785

4.5%

SaizenREIT

$0.185

$0.181

2.2%

Sabana REIT

$1.165

$1.140

2.2%

MGCT

$0.940

$0.930

1.1%

LippoMapleT

$0.495

$0.490

1.0%

OUE H-Trust

$0.885

$0.880

0.6%

MIT

$1.350

$1.360

-0.7%

Cambridge

$0.670

$0.675

-0.7%

FCOT

$1.305

$1.320

-1.1%

K-REIT

$1.270

$1.295

-1.9%

MCT

$ 1.19

$ 1.22

-2.1%

CLT

$1.205

$1.240

-2.8%

Ascendasreit

$2.300

$2.370

-3.0%

FrasersCT

$1.920

$2.000

-4.0%

CapitaMall

$ 2.03

$ 2.13

-4.7%

SuntecReit

$1.590

$1.675

-5.1%

FE-HTrust

$0.935

$1.005

-7.0%

MapletreeLog

$1.065

$1.145

-7.0%

CapitaRChina

$1.530

$1.645

-7.0%

AscottREIT

$1.255

$1.360

-7.7%

A-HTrust

$0.845

$0.940

-10.1%

CDL HTrust

$1.665

$1.880

-11.4%

CapitaComm

$1.405

$1.685

-16.6%

NOTES :

  • Not Adjusted for Rights or New Issues Which May Be at a Discount
  • Jul-13 : End Jul-13 Mkt Price
  • Dec-12 : End Dec-12 Mkt Price
  • Gain : Capital Gains = (Jul-13 Mkt Price – Dec-12 Mkt Price) / (Dec-12 Mkt Price)
  • MGCT : Listed on 7-Mar-13 2pm @ $0.93
  • SPH REIT : Listed on 24-Jul-13 2pm @ $0.90
  • OUE H-Trust : Listed on 25-Jul-13 2pm @ $0.88