Author: tfwee
April 2009
Results Announcement
- 17 Apr 09 (AM) – CMT (Tables Updated)
- 17 Apr 09 – A-Reit (Tables Updated)
- 17 Apr 09 – CRCT (Tables Updated)
- 21 Apr 09 (AM) – FSL (Table Updated)
- 21 Apr 09 – KREIT (Tables Updated)
- 22 Apr 09 (AM) – ART (Tables Updated)
- 22 Apr 09 – PST (Table Updated)
- 23 Apr 09 (AM) – FirstREIT (Tables Updated)
- 23 Apr 09 – FrasersCT (Tables Updated)
- 23 Aor 09 – Mapletree (Tables Updated)
- 24 Apr 09 (Noon) – Rickmers (Table Updated)
- 24 Apr 09 – LMIR (Tables Updated)
- 24 Apr 09 – Cambridge (Tables Updated)
- 27 Apr 09 – StarHill Gbl (Tables Updated)
- 28 Apr 09 – a-iTrust (Table Updated)
- 28 Apr 09 – Suntec (Tables Updated)
- 30 Apr 09 (AM) – CCT (Tables Updated)
- 30 Apr 09 – FCOT (Tables Updated)
- 30 Apr 09 – CDLHTrust (Tables Updated)
- 6 May 09 – Fortune
- 7 May 09 – PLife
|
REIT |
Period |
DPU ct |
Price |
Yield |
NAV |
Assets Type |
|---|---|---|---|---|---|---|
|
MI-REIT |
Q3 : Dec-08 |
2.35 |
S$0.285 |
32.982% |
S$1.27 |
Industrial |
|
Saizen |
FY08 – IPO |
5.30 |
S$0.18 |
29.444% |
S$1.04 |
Residential (Japan) |
|
LMIR |
Q1 : Mar-09 |
1.36 |
S$0.29 |
18.759% |
S$0.7273 |
Malls – Indonesia |
|
Cambridge |
Q1 : Mar-09 |
1.291 |
S$0.295 |
17.749% |
S$0.73 |
Industrial |
|
FrasersComm |
Q1 : Mar-09 |
0.72 |
S$0.17 |
17.176% |
S$0.79 |
Malls + Office (S’pore and Aust) |
|
Suntec |
Q2: Mar-09 |
2.918 |
S$0.735 |
16.101% |
S$1.972 |
Malls + Office |
|
Starhill Gbl |
Q1 : Mar-09 |
1.87 |
S$0.48 |
15.792% |
S$1.41 |
Malls + Office |
|
CCT |
Q1 : Mar-09 |
3.24 |
S$0.855 |
15.368% |
S$2.91 |
Office |
|
K-REIT |
Q1 : Mar-09 |
2.38 |
S$0.67 |
14.403% |
S$2.20 |
Office |
|
AscottREIT |
Q1 : Mar-09 |
1.77 |
S$0.50 |
14.360% |
S$1.51 |
Serviced Apts (Regional) |
|
CDL HTrust |
Q1 : Mar-09 |
1.97 |
S$0.58 |
13.776% |
S$1.39 |
Hotels |
|
MapleTree |
Q1 : Mar-09 |
1.47 |
S$0.43 |
13.674% |
S$0.88 |
Industrial |
|
First REIT |
Q1 : Mar-09 |
1.88 |
S$0.565 |
13.487% |
S$0.9297 |
Hospitals + Hotel (Indonesia) |
|
Fortune |
2H : Dec-08 |
18.51 |
HK$3.00 |
12.340% |
HK$7.58 |
Malls (HK) |
|
CapitaRChina |
Q1 : Mar-09 |
2.14 |
S$0.80 |
10.850% |
S$1.22 |
Malls (China) |
|
FrasersCT |
Q2 : Mar-09 |
1.86 |
S$0.74 |
10.054% |
S$1.23 |
Malls |
|
PLife |
Q4 : Dec-08 |
1.84 |
S$0.76 |
9.684% |
S$1.32 |
Hospitals |
|
A-REIT |
Q4 : Mar-09 |
3.23 |
S$1.34 |
9.642% |
S$1.58 |
Industrial |
|
CMT |
Q1 : Mar-09 |
1.97 |
S$1.25 |
6.392% |
S$1.65 |
Malls + Office |
NOTES :
- Mkt Price is as on 30-Apr-09
- CDLHTrust : Annualised DPU = 7.99ct ; DPU Not Paid Out as Semi-Annual Div Payout Policy
- FrasersComm : Annualised DPU = 2.92ct ; DPU Not Paid Out as Semi-Annual Div Payout Policy
- CCT : Annualised DPU = 13.14ct ; DPU Not Paid Out as Semi-Annual Div Payout Policy
- Suntec : Annualised DPU = 11.834ct
- StarHill Gbl : Annualised DPU = 7.58ct
- Cambridge : Annualised DPU = 5.236ct
- LMIR : Annualised DPU = 5.44ct
- FrasersCT : 95% Payout
- FirstREIT – Annualised DPU 7.62ct
- ART – Annualised DPU = 7.18ct ; DPU Not Paid Out as Semi-Annual Div Payout Policy
- KREIT : Annualised DPU = 9.65ct ; DPU Not Paid Out as Semi-Annual Div Payout Policy
- CRCT : Annualised DPU = 8.68ct ; DPU Not Paid Out as Semi-Annual Div Payout Policy
- AREIT : DPU = 2.5ct (21-Jan-09 to 31-Mar-09) + 0.73ct (1-Jan-09 to 20-Jan-09) Already Paid ; Performance Fees in Cash (Not in New Units) Else DPU = 3.8ct ; Preferential Offer 1-for-15 @ $1.16 + Private Placement (258M New Units) Right for DPU from 21-Jan-09 – Listed on 13-Feb-09
- CMT : Annualised DPU = 7.99ct ; NAV and DPU are Post-Rights Issue (9-for-10 @ $0.82) Right for Q1 DPU – Listed on 3-Apr-09
- Saizen : No Payout for 1H09 (Dec-08) ; Yield is Computed Using IPO Prospectus Figures of 5.3% @ $1 Which Excludes Bonus Div
- PLife : Annualised DPU = 7.36ct
- CCT : FY09 DPU (Projected) = 12.34ct – SGX Annc 9-Jun-08 (Pg 23)
- LMIR : IPO Forecast – FY07 (Dec07) : 2.74ct (Annualised for 1-Jul-07 to 31-Dec-07) ; FY08 : 5.84ct ; FY09 : 6.27ct
- Saizen : IPO Forecast – FY09 (Jun09) : 5.65ct ; FY08 (Jun08) : 4.67ct (Incl. Bonus Div) / Annualised Yield 5.3% @ $1 (Excl. Bonus Div) / 6.51% (Incl Bonus Div)
- PLife : IPO Forecast – 2H07 : 3.3ct ; FY08 : 6.25ct ; FY09 : 6.39ct
|
Trust |
Period |
DPU ct |
Price |
Yield |
NAV |
Assets Type |
|---|---|---|---|---|---|---|
|
PacShipTr US$ |
Q1 : Mar-09 |
0.98 |
US$0.17 |
23.059% |
$0.38 |
Shipping Trust |
|
FSL Trust |
Q1 : Mar-09 |
2.45 |
S$0.38 |
38.088% |
$0.73 |
Shipping Trust |
|
Rickmers |
Q1 : Mar-09 |
2.14 |
S$0.355 |
35.612% |
$0.84 |
Shipping Trust |
NOTES :
- All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.4769:US$1 fm Yahoo Finance)
- Rickmers : 46% Payout
- PST : 90% Payout
- FSL : Annualised DPU 9.8ct (73% Payout)
- FSL : SGX Annc (21-Apr-09) Quarterly DPU Forecast – Q209 US2.45ct (75% Payout)
|
Trust |
Period |
DPU ct |
Price |
Yield |
NAV |
Assets Type |
|---|---|---|---|---|---|---|
|
CitySpring |
Q3 : Dec-08 |
1.75 |
$0.515 |
13.592% |
$0.11* |
Infrastructure – Water, Gas |
|
AscendasIndT |
2H : Mar-09 |
4.07 |
$0.54 |
15.074% |
$0.89 |
India – Industrial Park |
|
HWT |
2H : Dec-08 |
1.91 |
$0.35 |
10.914% |
$0.80 |
China – Water Plant |
|
Indiabulls |
FY09 – IPO |
5.12 |
$0.23 |
22.261% |
$1.1337 |
India – Office |
NOTES :
- HWT : Actual Payout DPU = 2.79ct Due to Sponsor Waiver
- HWT : FY09 DPU Forecast = 5.42ct
- CitySpring : The Group NAV per unit before hedging and translation reserves is S$0.60
- Indiabulls : Listing on 11-Jun-08 2PM
- Indiabulls : IPO Forecast – 5.12ct (FY09) 1,325.4Mil Units (2,371.7Mil Units Issued) Entitled to Div ; 9.82ct (FY10)
- HWT : IPO Forecast – 2.09ct (1H08) ; 4.88ct (FY08) / SGX Annc – Pg 12 (Distribution Statement)
- HWT : Listing on 3-Dec-07 2PM
- HWT : IPO Forecast – 4.46ct (FY08) – Sponsor (25% s/h) undertaken to waive entitlement to distributions, else DPU 3.34ct (Yield 4.282% @ $0.78) ; 5.06ct (FY09) – Yield 6.744% @ $0.78
Gearing – April 2009
New Data (Major Shareholders) for the Month
- 28 Apr 09 : CRCT – Capital Grp from 11.9388% to 10.7823% (23-Apr-09)
- 24 Apr 09 : Saizen – UBS from 5.16% to 4.48% (24-Apr-09)
- 23 Apr 09 : Saizen – UBS from 6.02% to 5.16% (21-Apr-09)
- 21 Apr 09 : StarHill Gbl – Morgan Stanley from 8.949% to 7.754% (17-Apr-09)
- 9 Apr 09 : StarHill Gbl – Morgan Stanley from 9.985% to 8.949% (8-Apr-09)
- 8 Apr 09 : Cambridge – Schroder from 6.02% to 5.99% (6-Apr-09)
- 8 Apr 09 : CMT – NTUC from 6.84% to 6.25% (3-Apr-09)
- 8 Apr 09 : CMT – Capital Grp from 7.2394% to 5.5533% (3-Apr-09)
- 1 Apr 09 : LMIR – Penta from 13.89% to 14.02% (31-Mar-09)
|
REIT |
Assets |
Debts |
Gearing |
Shares |
Major Shareholders |
|---|---|---|---|---|---|
|
A-REIT |
S$4548M |
S$1590M |
35.5% |
1,683,473,034 |
Ascendas 22.71% ; Capital Grp 5.82% ; FMR 5.54% |
|
AscottREIT |
S$1734M |
S$648M |
38.7% |
613,597,000 |
Temasek 48.0% |
|
Cambridge |
S$979M |
S$390M |
39.9% |
796,405,934 |
Yap Chin Kon – 6.341% ; CWT 8.746% ; Capital Grp 5.9153% ; Schroder 5.99% ; Hunter Hall Inv 5.20% |
|
CapitaRChina |
S$1334M |
S$420M |
33.1% |
621,549,606 |
Capitaland 40.04% (CMT 20%) ; Capital Grp 10.7823% ; Stichting 7.75% |
|
CCT |
S$6865M |
S$2633M |
38.3% |
1,400,410,007 |
Temasek 31.97% ; Stitching 10.67% ; Cohen 5.036% |
|
CDL HTrust |
S$1506M |
S$297M |
19.7% |
833,653,145 |
Hong Leong 40.06% |
|
CMT |
S$7494M |
S$3154M |
43.1% |
3,174,041,467 |
Temasek 29.65% ; NTUC 6.25% ; Capital Grp 5.5533% |
|
First REIT |
S$339M |
S$50.8M |
15.6% |
274,694,790 |
Lippo 20.3% ; RZB 9.2% ; CIM 5.9% |
|
Fortune |
HK$8882M |
HK$2349M |
26.4% |
820,818,975 |
Cheung Kong 32.35% ; Stitching 14.9% ; Temasek 6.93% ; Schroder 6.002% |
|
FrasersCT |
S$1147M |
S$340M |
29.7% |
624,552,061 |
F&N 51% ; Stitching 6.04% ; AIA 6.0126% |
|
FrasersComm |
S$1621M |
S$946M |
58.3% |
750,663,293 |
F&N 20.66% ; Farallon 9.86% |
|
K-REIT |
S$2073M |
S$578M |
27.6% |
657,543,286 |
Temasek 75.16% |
|
LMIR |
S$1008M |
S$125M |
12.3% |
1,071,229,413 |
Lippo 27.1% ; MapleTree 12.0% ; Penta Investments 14.02% ; CPI-Capital 8.5% ; ABN AMRO 6.51% ; Sumitomo 5.03% |
|
MacCookIReit |
S$566M |
S$225M |
39.7% |
261,715,845 |
MacCook 14.89% ; UBS 5.76% ; Lion 6.98% ; USS 8.95% |
|
MapleTree |
S$3115M |
S$1211M |
38.3% |
1,939,315,301 |
Temasek 47.45% ; Capital Grp 7.14% ; BOA 7.05% ; Alliance Global Prop 5.01% |
|
PLife |
S$1081M |
S$251M |
23.3% |
602,750,000 |
Newbridge 44.9% (Parkway + TPG Capital) ; Sunil 6.03% |
|
Saizen |
JPY57,992M |
JPY26,634M |
36.5% |
451,986,693 |
Central Top 7.776% ; JHYP 23.511% ; Cube Capital 6.01% |
|
Starhill Gbl |
S$2155M |
S$670M |
31.1% |
963,776,706 |
YTL 26.03% ; Morgan Stanley 7.754% ; AIA 11.11% |
|
Suntec |
S$5419M |
S$1877M |
34.4% |
1,726,123,158 |
Perennial 6.27% ; Shaw 5.81% ; Cheng YT 5.81% |
Notes :
- This table will be updated only as and when new data are available
- The Major Shareholders data may not be uptodate. Pls chk SGX Annc to verify
- CMT – Gearing = 29.2% post-rights (9-for-10) Assuming Proceeds fm Rights Issue Are Used to Pay Down Debts When they are Due
Performance – April 2009
STI +9.01% : 1920.28 (Apr-09) vs 1761.56 (2008)
|
REIT |
Apr-09 |
Dec-08 |
Gain |
|---|---|---|---|
|
Fortune |
HK$3.00 |
HK$1.99 |
50.8% |
|
First REIT |
S$0.565 |
S$0.405 |
39.5% |
|
Saizen |
S$0.18 |
S$0.13 |
38.5% |
|
CapitaRChina |
S$0.80 |
S$0.60 |
33.3% |
|
MapleTree |
S$0.43 |
S$0.35 |
22.9% |
|
FrasersCT |
S$0.74 |
S$0.63 |
17.5% |
|
MI-REIT |
S$0.285 |
S$0.255 |
11.8% |
|
Cambridge |
S$0.295 |
S$0.275 |
7.3% |
|
Suntec |
S$0.735 |
S$0.71 |
3.5% |
|
PLife |
S$0.76 |
S$0.76 |
0.0% |
|
A-REIT |
S$1.34 |
S$1.37 |
-2.2% |
|
K-REIT |
S$0.67 |
S$0.54 |
-4.3% |
|
CCT |
S$0.88 |
S$0.855 |
-4.5% |
|
LMIR |
S$0.29 |
S$0.31 |
-6.5% |
|
StarHill Gbl |
S$0.48 |
S$0.52 |
-7.7% |
|
AscottREIT |
S$0.50 |
S$0.58 |
-13.8% |
|
CDL HTrust |
S$0.58 |
S$0.73 |
-20.5% |
|
CMT |
S$1.25 |
S$1.59 |
-21.4% |
|
FrasersComm |
S$0.17 |
S$0.235 |
-27.7% |
NOTES :
- Not Adjusted for Rights or New Issues Which May Be at a Discount
- Apr-09 : End Apr-09 Mkt Price
- Dec-08 : End Dec-08 Mkt Price
- Gain : Capital Gains = (Apr-09 Mkt Price – Dec-08 Mkt Price) / (Dec-08 Mkt Price)
