Author: kktan

 

Gearing – Feb13

 

REIT

Assets

Debts

Gearing

Shares

Major Shareholders

A-HTrust

S$1080M

S$386M

35.8%

804,321,832

Ascendas 28.74% ; Accor 5.75%

A-REIT

S$6686M

S$2192M

32.8%

2,239,184,937

Ascendas 19.01% ; Matthews 5.04%

AIMSAMPIReit

S$1049M

S$352M

33.6%

449,399,000

AMP 14.48% ; Dragon Pacific 11.86% ; APG 9.32% ; USS 7.05% ; George Wang 7.17%

AscottREIT

S$3003M

S$1171M

40.1%

1,142,819,000

Temasek 49.02%

Cambridge

S$1305M

S$504M

38.6%

1,216,015,451

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

CapitaRChina

S$1649M

S$465M

28.0%

749,504,576

Capitaland 36.89% (CMT 20%) ; Capital Grp 7.9825% ; AIA 6.4833% ; Matthews 7.93% ; PGGM 5.946%

CCT

S$7003M

S$2106M

30.1%

2,842,956,284

Temasek 32.03% ; Capital Group 5.9067% ; CBRE 5.092%

CDL HTrust

S$2134M

S$532M

24.9%

970,042,434

Hong Leong 35.697% ; Aberdeen 6.0478%

CLT

S$987M

S$313M

31.7%

703,353,638

CWT 11.79% ; Capital Grp 5.8666% ; Newton Investment 7.12%

CMT

S$9889M

S$3567M

36.7%

3456,420,674

CMA 28.50% ; NTUC 5.98%

FE-HTrust

S$2215M

S$647M

29.2%

1,606,943,895

Far East 56% ; APG 5%

First REIT

S$829M

S$216M

27.1%

666,152,932

Lippo 23.04%

Fortune

HK$20841M

HK$4819M

23.4%

1,700,225,414

Cheung Kong 30.95% ; Schroder 9.785% ; Temasek 6.02%

FrasersCT

S$1916M

S$577M

30.1%

823,809,119

F&N 40.7% ; AIA 6.0126% ; Capital Group 6.0395%

FrasersComm

S$2018M

S$589M

29.2%

654,906,471

F&N 27.11%

K-REIT

S$6139M

S$2801M

42.9%

2,631,180,238

Temasek 76.55%

LMIR

S$1931M

S$473M

24.5%

2,196,962,636

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

MCT

S$3199M

S$1126M

35.3%

1,871,060,000

Temasek 42.66% ; AIA 7.63%

MIT

S$2818M

S$1049M

37.1%

1,630,039,593

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

MLT

S$4279M

S$15179M

35.9%

2,427,472,527

Temasek 40.99% ; Capital Grp 7.14% ; BOA 6.445% ; Mellon Corp 6.36%

PLife

S$1470M

S$484M

32.9%

605,002,000

Parkway Pantai 35.77% ; TPG Capital 14% ; Newton (Bank of New York) 10.2% ; Sunil 6.03%

Sabana

S$1157M

S$433M

37.6%

641,522,917

Kua Family 9.2157%

Saizen

JPY42,591M

JPY13,742M

32.0%

1,418,763,795

V-Nee Yeh (ASM, HCL) 16.994%

Starhill Gbl

S$2820M

S$854M

30.3%

1,943,023,078

YTL 29.09% ; AIA 10.0105%

Suntec

S$7756M

S$2850M

36.7%

2,252,354,234

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 – Jan 2013

STI +3.58% : 3280.39 (Jan-13) vs 3167.08 (2012)

Rank – Capital Gains

REIT

Jan-13

Dec-12

Gain

MCT

$1.335

$1.215

9.9%

Fortune Reit HK$

$6.910

$6.370

8.5%

PLife REIT

$2.330

$2.150

8.4%

StarHill

$0.845

$0.785

7.6%

CDL Htrust

$2.020

$1.880

7.4%

SaizenREIT

$0.194

$0.181

7.2%

LippoMapleT

$0.525

$0.490

7.1%

Ascendasreit

$2.530

$2.370

6.8%

CapitaRChina

$1.755

$1.645

6.7%

AIMSAMPIReit

$1.585

$1.495

6.0%

K-REIT

$1.370

$1.295

5.8%

Cambridge

$0.710

$0.675

5.2%

A-Htrust

$0.980

$0.940

4.3%

FE-Htrust

$1.045

$1.005

4.0%

Sabana REIT

$1.175

$1.140

3.1%

MapletreeLog

$1.170

$1.145

2.2%

AscottREIT

$1.385

$1.360

1.8%

CLT

$1.260

$1.240

1.6%

SuntecReit

$1.695

$1.675

1.2%

FCOT

$1.335

$1.320

1.1%

First REIT

$1.070

$1.060

0.9%

MIT

$1.370

$1.360

0.7%

CapitaMall

$2.120

$2.130

-0.5%

CapitaComm

$1.665

$1.685

-1.2%

FrasersCT

$1.940

$2.000

-3.0%

NOTES :

  • Not Adjusted for Rights or New Issues Which May Be at a Discount
  • Jan-13 : End Jan-13 Mkt Price
  • Dec-12 : End Dec-12 Mkt Price
  • Gain : Capital Gains = (Jan-13 Mkt Price – Dec-12 Mkt Price) / (Dec-12 Mkt Price)

     

January 2013

Results Announcement

  • 15 Jan 13 (AM) : A-REIT (Tables Updated)
  • 17 Jan 13 : Sabana (Tables Updated)
  • 17 Jan 13 : MLT (Tables Updated)
  • 18 Jan 13 (AM) : Cambridge (Tables Updated)
  • 18 Jan 13 (AM) : CMT (Tables Updated)
  • 21 Jan 13 : KGT (Table Updated)
  • 21 Jan 13 : FSL (Table Updated)
  • 21 Jan 13 : CLT (Tables Updated)
  • 21 Jan 13 : Kep REIT (Tables Updated)
  • 22 Jan 13 : a-iTrust (Table Updated)
  • 22 Jan 13 : FCT (Tables Updated)
  • 22 Jan 13 : Suntec (Tables Updated)
  • 22 Jan 13 : MIT (Tables Updated)
  • 23 Jan 13 (AM) : CCT (Tables Updated)
  • 23 Jan 13 : ART (Tables Updated)
  • 23 Jan 13 : FirstREIT (Tables Updated)
  • 24 Jan 13 : Fortune (Tables Updated)
  • 24 Jan 13 : MCT (Tables Updated)
  • 25 Jan 13 : PLife (Tables Updated)
  • 25 Jan 13 : FCOT (Tables Updated)
  • 28 Jan 13 : A-HTrust (Tables Updated)
  • 29 Jan 13 : StarHill (Tables Updated)
  • 29 Jan 13 : CDL H-Trust (Tables Updated)
  • 31 Jan 13 (AM) : AIMSAMPReit (Tables Updated)
  • 1 Feb 13 : CRCT
  • 6 Feb 13 : FE-Htrust
  • 7 Feb 13 : LMIR
  • 8 Feb 13 (AM) : Saizen
  • 8 Feb 13 : CitySpring
  • 14 Feb 13 (AM) : PCRT
  • 27 Feb 13 (AM) : TCT

     

 

REITs : Average Yield = 5.791%

REIT

Period

DPU cts

Mkt

Yield

NAV

Gearing

Assets Type

Sabana REIT

Q4 – Dec12

2.410

$1.175

8.162%

$1.070

37.60%

Industrial

AscendasHT

Q3 – Dec12

1.770

$0.980

7.224%

$0.780

35.80%

Hotels : Australia (71%) + Japan (25%) + China (4%)

Cambridge

Q4 – Dec12

1.229

$0.710

6.886%

$0.647

38.60%

Industrial

CACHE

Q4 – Dec12

2.154

$1.260

6.801%

$0.930

31.70%

Industrial

MapletreeInd

Q3 – Dec12

2.320

$1.370

6.774%

$1.020

37.10%

Industrial

AIMSAMPI Reit

Q3 – Dec12

2.580

$1.585

6.511%

$1.469

33.60%

Industrial

SaizenREIT

2H – Jun12

0.630

$0.194

6.495%

$0.300

31.40%

Residential (Japan)

AscottREIT

2H – Dec12

4.238

$1.385

6.321%

$1.350

40.10%

Serviced Apts (Regional)

First REIT

Q4 – Dec12

1.720

$1.070

6.150%

$0.827

27.10%

Hospitals + Hotel (Indonesia)

MapletreeLog

Q3 – Dec12

1.720

$1.170

5.880%

$0.880

35.90%

Industrial

Kep REIT

Q4 – Dec12

1.970

$1.370

5.752%

$1.300

42.90%

Office

Ascendasreit

Q3 – Dec12

3.620

$2.530

5.723%

$1.880

32.80%

Industrial

CDL Htrust

2H – Dec12

5.620

$2.020

5.564%

$1.610

24.90%

Hotels : Singapore (82.5%) + Australia (13%) + NZ (4.5%)

LippoMalls

Q3 – Sep12

0.730

$0.525

5.562%

$0.528

22.70%

Retail (Indonesia)

SuntecReit

Q4 – Dec12

2.326

$1.695

5.489%

$2.044

36.70%

Retail + Office

CapitaRChina

Q3 – Sep12

2.420

$1.755

5.487%

$1.250

30.40%

Retail (China)

Far East HTrust

FY12 – IPO

2.320

$1.045

5.331%

$0.930

30.50%

Hotels + Serviced Apts

Starhill Gbl

Q4 – Dec12

1.130

$0.845

5.325%

$0.960

30.30%

Retail + Office

MapletreeCom

Q3 – Dec12

1.667

$1.335

4.951%

$1.055

35.30%

Retail + Office

FrasersCT

Q1 – Dec12

2.400

$1.940

4.948%

$1.530

30.10%

Retail

CapitaComm

2H – Dec12

4.080

$1.665

4.901%

$1.620

30.10%

Office (63%) + Retail (22%) + Hotel (15%)

Fortune Reit HK$

2H – Dec12

16.530

$6.910

4.784%

$8.810

23.40%

Retail (HK)

Frasers Comm

Q1 – Dec12

1.583

$1.335

4.704%

$1.500

29.20%

Office + Retail

PLife REIT

Q4 -Dec12

2.690

$2.330

4.618%

$1.550

32.90%

Hospitals

CapitaMall

Q4 – Dec12

2.360

$2.120

4.429%

$1.640

36.70%

Retail + Office

NOTES :

  • Mkt Price is as on 31-Jan-13
  • AIMSAMPReit : The DPU of 2.58 cents includes an amount of 0.05 cents resulting from a tax adjustment in relation to FY2008 and FY2009 upon finalisation of the Trust’s Years of Assessment 2009 and 2010 with IRAS
  • StarHill Global : Annualised DPU = 4.5ct
  • A-HTrust : DPU = 1.55ct (if no sponsor waiver) ; DPU Not Paid as Semi-Annual Policy
  • FCOT : Annualised DPU = 6.28ct
  • PLife : Annualised DPU = 10.76ct
  • FirstREIT : Q4 DPU = 0.7ct (26-Nov-12 to 31-Dec-12) + 1.02ct (1-Oct-12 to 25-Nov-12) Already Paid ; Annualised DPU = 6.58ct
  • ART : Yield Computed Using 1H DPU = 4.517ct + 2H DPU = 4.238ct
  • CLT : Annualised DPU = 8.569ct
  • CMT : Annualised DPU Payout = 9.39ct ; DPU = 0.81ct (30-Nov-12 to 31-Dec-12) + Advanced DPU Paid = 1.55ct (1-Oct-12 to 29-Nov-12)
  • Cambridge : Annualised DPU = 4.889ct
  • Sabana : Annualised DPU = 9.59ct
  • Saizen : No DPU Payout as Semi-Annual Payout Policy
  • Fortune :No DPU Payout as Semi-Annual DPU Payout Policy
  • CCT : Annualised DPU = 8.12ct
  • CRCT : Annualised DPU Payout = 9.63ct ; DPU Not Paid as Semi-Annual Payout Policy
  • 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
  • FCT : A total of $2.3 million has been retained in 1H12 (1Q12: $1.6 million + 2Q12: $0.7 million) + 3Q12 : $1.172 million
  • A-REIT : Private Placement (3 May 12) – 150Mil @ $1.99 ; Listing on 14 May 12 2pm
  • K-REIT : Proposed 17-for-20 Rights Issue @ $0.85 (17-Oct-11)
  • LMIR : Proposed Rights 1-for-1 @ $0.31 ; SGX Annc (3-Oct-11) ; 1H11 Proforma – DPU 1.63ct ; NAV $0.5753 ; TERP $0.458 (Mkt $0.605)
  • AIMSAMPI Reit : 5-to-1 Stocks Consolidation on 29-Sep-11
  • MCT : IPO Forecast DPU = 4.97ct (FY12) ; 5.42ct (FY13) ; Listing on 27-Apr-11 2pm
  • FCOT : 5-to-1 Stocks Consolidation on 8-Feb-11 ; Circular (30-Dec-10) : Proforma FY10 (Sep) – DPU 5.55ct ; NAV $1.38 ; Issued Shares 620,857,225
  • FirstREIT : Proposed Rights 5-for-4 @ $0.50 ; SGX Annc (10-Nov-10) ; FY11 Forecast – DPU 6.4ct ; NAV $0.76 ; Gearing 17.25% ; TERP $0.70 (Mkt $0.95)
  • Sabana : Forecast DPU FY11 = 8.63ct ; FY12 = 8.67ct ; Listed on 26 Nov 10 2pm @ $1.05

  
 

Shipping Trusts (non-REITs)

Trust

Period

DPU cts

Mkt

Yield

NAV

Assets Type

FSL Trust

Q4 – Dec12

0

$0.138

0.000%

$0.480

Shipping Trust

Rickmers

Q3 – Sep12

0.6

$0.370

8.030%

$0.990

Shipping Trust

NOTES :

  • All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.2379:US$1 fm Yahoo Finance)
  • Rickmers : 10% Payout (of Cash flow available for distribution before payment to debt capital providers)
  • FSL : 30-Jun-12 : Suspends Div Payout till 30-Jun-13

   
 

Other Trusts (non-REITs)

Trust

Period

DPU cts

Mkt

Yield

NAV

Assets Type

CitySpring

Q2 – Sep12

0.82

$0.455

7.209%

$0.210

Infrastructure – Water + Gas + Power

K-Green

2H – Dec12

7.82

$1.045

7.483%

$1.010

Energy (Incineration) + Water (NEWater)

AscendasIndT

1H – Sep12

2.5

$0.820

5.857%

$0.610

India – Industrial Park

Indiabulls

1H – Sep12

0.0184

$0.126

0.292%

$0.426

India – Office

HPH Trust US$

FY12 – IPO

6.59

$0.820

8.037%

HK$7.58

Ports – HK + China

TCT

Q3 – Sep12

$1.650

0.000%

$4.090

China – Retail + Office + Industrial

PerennialCRT

Q3 – Sep12

0.97

$0.620

6.226%

$0.650

China Retail

Religare

FY13 – IPO

4

$0.905

8.840%

$0.870

India – Healthcare

NOTES :

  • 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%
  • a-iTrust : Q3 DPU = 1.34ct (90% Payout) ; Not Paid Out as Semi-Annual Policy
  • PCRT : Annualised DPU = 3.86ct ; DPU Includes $21.217Mil Additional Income (To Be Drawn from Earn-Out Fund) ; No DPU Payout as Semi-Annual Payout Policy
  • a-iTrust : 1-Apr-12 to 8-Oct-12 ; 1H DPU = 2.4ct (90% Payout)
  • HPH-Trust : No DPU Payout as Semi-Annual Payout Policy
  • Indiabulls : Maiden DPU Declared since Listing on 11-Jun-08
  • TCT : No DPU Declared since 2H11 ; Last DPU = 5ct on 1H11
  • HPH Trust : 1H12 DPU Payout = HK24.05ct ; Above Table Uses IPO Forecast to Compute Yield (Both DPU & Mkt Price in US$)
  • K-Green : 1H12 DPU Payout = 3.13ct ; 2H11 DPU Payout = 4.69ct ; Above Table Uses 2H11 + 1H12 DPU = 7.82ct to Calculate Yield
  • CitySpring : Guidance for FY13 DPU = 3.28ct ie 0.82ct / Q
  • CitySpring : Proposed 11-for-20 Rights Issue @ $0.39. TERP = $0.4835 @ $0.535 (Mkt Price) ; Annualised Yield (Profroma 2FY11) = 6.8% @ TERP (Before Rights = 8.4% @ $0.535)
  • PCRT : IPO DPU Forecast – FY11 = 2.35ct ; FY12 = 3.86ct ; Semi-Annual Dividend Payout with 1st Payout for Dec-11 ; Listing on 9-Jun-11 2pm
  • HPH Trust : IPO DPU Forecast – FY11 = US5.9ct (HK45.88ct) ; FY12 = US6.59ct (HK51.24ct)
  • Indiabulls : IPO Forecast – 5.12ct (FY09) 1,325.4Mil Units (2,371.7Mil Units Issued) Entitled to Div ; 9.82ct (FY10)

 

Gearing – Jan13

 

REIT

Assets

Debts

Gearing

Shares

Major Shareholders

A-HTrust

S$1080M

S$386M

35.8%

804,321,832

Ascendas 28.74% ; Accor 5.75%

A-REIT

S$6686M

S$2192M

32.8%

2,239,184,937

Ascendas 19.01% ; Matthews 5.04%

AIMSAMPIReit

S$1049M

S$352M

33.6%

449,399,000

AMP 14.48% ; Dragon Pacific 11.86% ; APG 9.32% ; USS 7.05% ; George Wang 7.17%

AscottREIT

S$3003M

S$1171M

40.1%

1,142,819,000

Temasek 49.02%

Cambridge

S$1305M

S$504M

38.6%

1,216,015,451

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

CapitaRChina

S$1564M

S$479M

30.4%

691,309,649

Capitaland 41.04% (CMT 20%) ; Capital Grp 8.4997% ; Matthews 7.13% ; PGGM 5.946%

CCT

S$7003M

S$2106M

30.1%

2,842,956,284

Temasek 32.03% ; Capital Group 5.9067% ; CBRE 5.092%

CDL HTrust

S$2134M

S$532M

24.9%

970,042,434

Hong Leong 35.697% ; Aberdeen 6.0478%

CLT

S$987M

S$313M

31.7%

703,353,638

CWT 11.79% ; Capital Grp 5.8666% ; Newton Investment 7.12%

CMT

S$9889M

S$3567M

36.7%

3456,420,674

CMA 28.50% ; NTUC 5.98%

FE-HTrust

S$2145M

S$647M

30.5%

1,603,888,000

Far East 56%

First REIT

S$829M

S$216M

27.1%

666,152,932

Lippo 23.04%

Fortune

HK$20841M

HK$4819M

23.4%

1,700,225,414

Cheung Kong 30.95% ; Schroder 9.785% ; Temasek 6.02%

FrasersCT

S$1916M

S$577M

30.1%

823,809,119

F&N 40.7% ; AIA 6.0126% ; Capital Group 6.0395%

FrasersComm

S$2018M

S$589M

29.2%

654,906,471

F&N 27.11%

K-REIT

S$6139M

S$2801M

42.9%

2,631,180,238

Temasek 76.55%

LMIR

S$1753M

S$398M

22.7%

2,186,290,976

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

MCT

S$3199M

S$1126M

35.3%

1,871,060,000

Temasek 42.66% ; AIA 7.63%

MIT

S$2818M

S$1049M

37.1%

1,630,039,593

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

MLT

S$4279M

S$15179M

35.9%

2,427,472,527

Temasek 40.99% ; Capital Grp 7.14% ; BOA 6.445% ; Mellon Corp 6.36%

PLife

S$1470M

S$484M

32.9%

605,002,000

Parkway Pantai 35.77% ; TPG Capital 14% ; Newton (Bank of New York) 10.2% ; Sunil 6.03%

Sabana

S$1157M

S$433M

37.6%

641,522,917

Kua Family 9.2157%

Saizen

JPY41,477M

JPY12,989M

31.4%

1,423,703,795

V-Nee Yeh (ASM, HCL) 16.994%

Starhill Gbl

S$2820M

S$854M

30.3%

1,943,023,078

YTL 29.09% ; AIA 10.0105%

Suntec

S$7756M

S$2850M

36.7%

2,252,354,234

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 – December 2012

STI +19.68% : 3167.08 (Dec-12) vs 2646.35 (2011)

Rank – Capital Gains

REIT

Dec-12

Dec-11

Gain

FCOT

$1.320

$0.740

78.4%

Fortune Reit HK$

$6.370

$3.760

69.4%

CapitaComm

$1.685

$1.055

59.7%

AIMSAMPIReit

$1.495

$0.945

58.2%

K-REIT

$1.295

$0.830

56.0%

SuntecReit

$1.675

$1.075

55.8%

CapitaRChina

$1.645

$1.150

43.0%

MCT

$1.215

$0.850

42.9%

Cambridge

$0.675

$0.475

42.1%

LippoMapleT

$0.490

$0.350

40.0%

First REIT

$1.060

$0.760

39.5%

StarHill

$0.785

$0.565

38.9%

FrasersCT

$2.000

$1.440

38.9%

AscottREIT

$1.360

$0.990

37.4%

MapletreeLog

$1.145

$0.845

35.5%

CLT

$1.240

$0.950

30.5%

Sabana REIT

$1.140

$0.875

30.3%

Ascendasreit

$2.370

$1.830

29.5%

SaizenREIT

$0.181

$0.140

29.3%

MIT

$1.360

$1.075

26.5%

CapitaMall

$2.130

$1.700

25.3%

CDL Htrust

$1.880

$1.545

21.7%

PLife REIT

$2.150

$1.790

20.1%

FE-Htrust

$1.005

$0.930

8.1%

A-Htrust

$0.940

$0.880

6.8%

NOTES :

  • Not Adjusted for Rights or New Issues Which May Be at a Discount
  • FE-Trust : Listed on 27 Aug 12 2PM @ $0.88
  • HTrust : Listed on 27 Jul 12 2PM @ $0.88
  • Dec-11 : End Dec-11 Mkt Price
  • Dec-12 : End Dec-12 Mkt Price
  • Gain : Capital Gains = (NDecov-12 Mkt Price – Dec-11 Mkt Price) / (Dec-11 Mkt Price)