Category: Yield
May 2012
Results Announcement
- 2 May 12 : IndiaBulls (Updated on NAV)
- 3 May 12 (AM) : PLife (Tables Updated)
- 3 May 12 : CitySpring (Table Updated)
- 7 May 12 : HPH Trust (Updated on NAV)
- 9 May 12 (AM) : PCRT (Table Updated)
- 10 May 12 (AM) : Saizen (Tables Updated)
- 10 May 12 : Fortune (Updated on NAV)
REITs : Average Yield = 7.379%
|
REIT |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Gearing |
Assets Type |
|
Sabana REIT |
Q1 – Mar12 |
2.26 |
$0.950 |
9.568% |
$1.040 |
33.90% |
Industrial |
|
AIMSAMPI Reit |
Q4 – Mar12 |
2.7 |
$1.140 |
9.474% |
$1.406 |
30.00% |
Industrial |
|
First REIT |
Q1 – Mar12 |
1.93 |
$0.880 |
8.818% |
$0.800 |
16.00% |
Hospitals + Hotel (Indonesia) |
|
SaizenREIT |
1H – Dec11 |
0.61 |
$0.139 |
8.777% |
$0.310 |
32.00% |
Residential (Japan) |
|
Cambridge |
Q1 – Mar12 |
1.171 |
$0.540 |
8.722% |
$0.619 |
35.90% |
Industrial |
|
AscottREIT |
Q1 – Mar12 |
2.14 |
$1.050 |
8.152% |
$1.310 |
41.60% |
Serviced Apts (Regional) |
|
CACHE |
Q1 – Mar12 |
2.086 |
$1.035 |
8.106% |
$0.910 |
27.70% |
Industrial |
|
K-REIT |
Q1 – Mar12 |
1.9 |
$0.980 |
7.796% |
$1.250 |
41.80% |
Office |
|
CapitaRChina |
Q1 – Mar12 |
2.41 |
$1.250 |
7.752% |
$1.240 |
30.00% |
Retail (China) |
|
MapletreeInd |
Q4 – Mar12 |
2.22 |
$1.150 |
7.722% |
$1.020 |
37.80% |
Industrial |
|
SuntecReit |
Q1 – Mar12 |
2.453 |
$1.285 |
7.678% |
$1.962 |
37.40% |
Retail + Office |
|
LippoMalls |
Q1 – Mar12 |
0.69 |
$0.370 |
7.459% |
$0.566 |
9.20% |
Retail (Indonesia) |
|
MapletreeLog |
Q5 – Mar12 |
1.7 |
$0.975 |
6.974% |
$0.880 |
35.20% |
Industrial |
|
Starhill Gbl |
Q1 – Mar12 |
1.07 |
$0.625 |
6.880% |
$0.940 |
30.40% |
Retail + Office |
|
Ascendasreit |
Q4 – Mar12 |
3.5 |
$2.050 |
6.829% |
$1.843 |
36.60% |
Industrial |
|
Frasers Comm |
1H – Mar12 |
3.2423 |
$0.950 |
6.821% |
$1.330 |
36.10% |
Retail + Office |
|
MapletreeCom |
Q4 – Mar12 |
1.554 |
$0.920 |
6.793% |
$0.954 |
37.60% |
Retail + Office |
|
CapitaComm |
Q1 – Mar12 |
1.9 |
$1.230 |
6.211% |
$1.560 |
30.50% |
Office (61%) + Retail (22%) + Hotel (17%) |
|
Fortune Reit HK$ |
2H – Dec11 |
13.5 |
$4.360 |
6.193% |
$7.810 |
25.90% |
Retail (HK) |
|
FrasersCT |
Q2 – Mar12 |
2.5 |
$1.625 |
6.154% |
$1.420 |
30.90% |
Retail |
|
CDL Htrust |
Q1 – Mar12 |
2.78 |
$1.835 |
6.093% |
$1.580 |
25.60% |
Hotels |
|
PLife REIT |
Q1 – Mar12 |
2.56 |
$1.810 |
5.657% |
$1.460 |
35.30% |
Hospitals |
|
CapitaMall |
Q1 – Mar12 |
2.3 |
$1.815 |
5.096% |
$1.570 |
38.30% |
Retail + Office |
NOTES :
- Mkt Price is as on 31-May-12
- Fortune : No DPU Payout as Semi-Annual Payout Policy
- Saizen : No DPU Payout as Semi-Annual Payout Policy
- A-REIT : Private Placement (3 May 12) – 150Mil @ $1.99 ; Listing on 14 May 12 2pm
- PLife : Annualised DPU = 10.24ct
- StarHill Global : Annualised DPU = 4.3ct
- MCT : Annualised DPU = 6.25ct
- CDL H-Trust : Annualised DPU = 11.18ct ; No DPU Payout as Semi-Annual Payout Policy
- Suntec : Annualised DPU = 9.866ct
- FCT :
A total of $2.3 million has been retained in 1H12 (1Q12: $1.6 million + 2Q12: $0.7 million)
- FirstREIT : Annualised DPU = 7.76ct ; DPU Includes 0.34ct on Gain from Divestment of Asset
- CCT : Annualised DPU = 7.64ct ; No DPU Payout as Semi-Annual Payout Policy
- MLT : DPU Includes 0.03ct from Gain on Disposal of Assets ; FY Changed from Dec to Mar
- FCOT : Annualised DPU = 6.48ct
- Sabana : Annualised DPU = 9.09ct
- Cambridge : Annualised DPU = 4.71ct
- CLT : Annualised DPU = 8.39ct ; Advanced DPU = 2.044ct (1-Jan-12 to 29-Mar-12)
- CMT : Annualised DPU Payout = 9.25ct
- CRCT : Annualised DPU Payout = 9.69ct ; No DPU Payout as Semi-Annual Payout Policy
- K-REIT : Annualised DPU Payout = 7.64ct ; No DPU Payout as Semi-Annual Payout Policy ; Will Change to Quarterly DPU Payout Policy from Q312
- 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
- MIT (IPO) : IPO Forecast – 3.1ct (FY11 – Mar) ; 7.46ct (FY12 – Mar) ; Listing : 21-Oct-10 2pm ; IPO Prospectus
Shipping Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
FSL Trust |
Q1 – Mar12 |
0.1 |
$0.170 |
3.033% |
$0.490 |
Shipping Trust |
|
Rickmers |
Q1 – Mar12 |
0.6 |
$0.315 |
9.822% |
$0.940 |
Shipping Trust |
NOTES :
- All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.2892:US$1 fm Yahoo Finance)
- Rickmers : 9% Payout (of Cash flow available for distribution before payment to debt capital providers)
Other Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
CitySpring |
Q4 – Mar12 |
0.82 |
$0.375 |
8.747% |
$0.279 |
Infrastructure – Water + Gas + Power |
|
K-Green |
FY11 – Dec11 |
7.82 |
$0.980 |
7.980% |
$1.070 |
Energy (Incineration) + Water (NEWater) |
|
AscendasIndT |
2H – Mar12 |
2.96 |
$0.770 |
7.688% |
$0.710 |
India – Industrial Park |
|
Indiabulls |
Q4 – Mar12 |
— |
$0.104 |
— |
$0.453 |
India – Office |
|
HPH Trust US$ |
FY12 – IPO |
6.59 |
$0.715 |
9.217% |
HK$7.75 |
Ports – HK + China |
|
TCT |
1H – Jun11 |
5.00 |
$1.460 |
6.849% |
$4.140 |
China – Retail + Office + Industrial |
|
PerennialCRT |
Q1 – Mar12 |
0.94 |
$0.455 |
8.374% |
$0.680 |
China Retail |
NOTES :
- PCRT : No DPU Payout as Semi-Annual Payout Policy ; DPU Includes $10.54Mil Additional Income (To Be Drawn from Earn-Out Fund)
- CitySpring : Guidance for FY13 DPU = 3.28ct ie 0.82ct / Q
- Indiabulls : No DPU Declared
- PCRT : DPU = 2.35ct (9-Jun-11 to 31-Dec-11) ; Includes $25Mil Additional Income (Drawn from Earn-Out Fund)
- TCT : DPU Declaration Delayed for 2H11 ; Above Yield Figure Uses 1H11 DPU
- HPH Trust : 2H11 DPU Payout = HK23.4ct ; Above Table Uses IPO Forecast to Compute Yield (Both DPU & Mkt Price in US$)
- a-iTrust : No DPU Payout as Semi-Annual Payout Policy
- K-Green : 2H DPU Payout = 4.69ct ; 1H DPU Payout = 3.13ct ; Above Table Uses FY11 DPU = 7.82ct to Calculate Yield
- 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)
April 2012
Results Announcement
- 16 Apr 12 : K-REIT (Tables Updated)
- 16 Apr 12 : KGT (Table Updated on NAV ; No DPU Payout as Semi-Annual Payout Policy)
- 17 Apr 12 (AM) : CRCT (Tables Updated)
- 17 Apr 12 : A-REIT (Tables Updated)
- 18 Apr 12 (AM) : CMT (Tables Updated)
- 18 Apr 12 : CLT (Tables Updated)
- 18 Apr 12 : CIT (Tables Updated)
- 19 Apr 12 : FCOT (Tables Updated)
- 19 Apr 12 : Sabana (Tables Updated)
- 19 Apr 12 : MLT (Tables Updated)
- 20 Apr 12 (AM) : CCT (Tables Updated)
- 20 Apr 12 (AM) : AIMSAMPReit (Tables Updated)
- 20 Apr 12 : FirstREIT (Tables Updated)
- 23 Apr 12 : FCT (Tables Updated)
- 23 Apr 12 : Rickmers (Table Updated)
- 24 Apr 12 : Suntec (Tables Updated)
- 24 Apr 12 : FSL (Table Updated)
- 24 Apr 12 : MIT (Tables Updated)
- 25 Apr 12 : ART (Tables Updated)
- 26 Apr 12 (AM) : CDL H-Trust (Tables Updated)
- 26 Apr 12 : MCT (Tables Updated)
- 26 Apr 12 : StarHill (Tables Updated)
- 27 Apr 12 : a-iTrust (Table Updated)
- 30 Apr 12 (AM) : LMIR (Tables Updated)
- 30 Apr 12 (AM) : TCT (Table Updated on NAV ; Last DPU on Jun-11)
- 9 May 12 (AM) : MIIF
- 9 May 12 (AM) : PCRT
- 10 May 12 (AM) : Saizen
REITs : Average Yield = 7.239%
|
REIT |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Gearing |
Assets Type |
|
Sabana REIT |
Q1 – Mar12 |
2.26 |
$0.960 |
9.469% |
$1.040 |
33.90% |
Industrial |
|
AIMSAMPI Reit |
Q4 – Mar12 |
2.7 |
$1.210 |
8.926% |
$1.406 |
30.00% |
Industrial |
|
Cambridge |
Q1 – Mar12 |
1.171 |
$0.540 |
8.722% |
$0.619 |
35.90% |
Industrial |
|
First REIT |
Q1 – Mar12 |
1.93 |
$0.895 |
8.670% |
$0.800 |
16.00% |
Hospitals + Hotel (Indonesia) |
|
SaizenREIT |
1H – Dec11 |
0.61 |
$0.143 |
8.531% |
$0.350 |
32.66% |
Residential (Japan) |
|
CACHE |
Q1 – Mar12 |
2.086 |
$1.035 |
8.106% |
$0.910 |
27.70% |
Industrial |
|
MapletreeInd |
Q4 – Mar12 |
2.22 |
$1.130 |
7.858% |
$1.020 |
37.80% |
Industrial |
|
AscottREIT |
Q1 – Mar12 |
2.14 |
$1.120 |
7.643% |
$1.310 |
41.60% |
Serviced Apts (Regional) |
|
K-REIT |
Q1 – Mar12 |
1.9 |
$1.000 |
7.640% |
$1.250 |
41.80% |
Office |
|
SuntecReit |
Q1 – Mar12 |
2.453 |
$1.310 |
7.531% |
$1.962 |
37.40% |
Retail + Office |
|
CapitaRChina |
Q1 – Mar12 |
2.41 |
$1.295 |
7.483% |
$1.240 |
30.00% |
Retail (China) |
|
Frasers Comm |
1H – Mar12 |
3.2423 |
$0.920 |
7.043% |
$1.330 |
36.10% |
Retail + Office |
|
MapletreeLog |
Q5 – Mar12 |
1.7 |
$0.980 |
6.939% |
$0.880 |
35.20% |
Industrial |
|
MapletreeCom |
Q4 – Mar12 |
1.554 |
$0.910 |
6.868% |
$0.954 |
37.60% |
Retail + Office |
|
LippoMalls |
Q1 – Mar12 |
0.69 |
$0.410 |
6.732% |
$0.566 |
9.20% |
Retail (Indonesia) |
|
Ascendasreit |
Q4 – Mar12 |
3.5 |
$2.080 |
6.731% |
$1.843 |
36.60% |
Industrial |
|
Starhill Gbl |
Q1 – Mar12 |
1.07 |
$0.655 |
6.565% |
$0.940 |
30.40% |
Retail + Office |
|
Fortune Reit HK$ |
2H – Dec11 |
13.5 |
$4.190 |
6.444% |
$7.850 |
18.80% |
Retail (HK) |
|
FrasersCT |
Q2 – Mar12 |
2.5 |
$1.595 |
6.270% |
$1.420 |
30.90% |
Retail |
|
CapitaComm |
Q1 – Mar12 |
1.9 |
$1.290 |
5.922% |
$1.560 |
30.50% |
Office (61%) + Retail (22%) + Hotel (17%) |
|
CDL Htrust |
Q1 – Mar12 |
2.78 |
$1.890 |
5.915% |
$1.580 |
25.60% |
Hotels |
|
PLife REIT |
Q4 – Dec11 |
2.47 |
$1.850 |
5.341% |
$1.460 |
34.80% |
Hospitals |
|
CapitaMall |
Q1 – Mar12 |
2.3 |
$1.800 |
5.139% |
$1.570 |
38.30% |
Retail + Office |
NOTES :
- Mkt Price is as on 30-Apr-12
- StarHill Global : Annualised DPU = 4.3ct
- MCT : Annualised DPU = 6.25ct
- CDL H-Trust : Annualised DPU = 11.18ct ; No DPU Payout as Semi-Annual Payout Policy
- Suntec : Annualised DPU = 9.866ct
- FCT :
A total of $2.3 million has been retained in 1H12 (1Q12: $1.6 million + 2Q12: $0.7 million)
- FirstREIT : Annualised DPU = 7.76ct ; DPU Includes 0.34ct on Gain from Divestment of Asset
- CCT : Annualised DPU = 7.64ct ; No DPU Payout as Semi-Annual Payout Policy
- MLT : DPU Includes 0.03ct from Gain on Disposal of Assets ; FY Changed from Dec to Mar
- FCOT : Annualised DPU = 6.48ct
- Sabana : Annualised DPU = 9.09ct
- Cambridge : Annualised DPU = 4.71ct
- CLT : Annualised DPU = 8.39ct ; Advanced DPU = 2.044ct (1-Jan-12 to 29-Mar-12)
- CMT : Annualised DPU Payout = 9.25ct
- CRCT : Annualised DPU Payout = 9.69ct ; No DPU Payout as Semi-Annual Payout Policy
- K-REIT : Annualised DPU Payout = 7.64ct ; No DPU Payout as Semi-Annual Payout Policy ; Will Change to Quarterly DPU Payout Policy from Q312
- PLife : Annualised DPU = 9.88ct
- 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
-
MIT (IPO) : IPO Forecast – 3.1ct (FY11 – Mar) ; 7.46ct (FY12 – Mar) ; Listing : 21-Oct-10 2pm ; IPO Prospectus
Shipping Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
FSL Trust |
Q1 – Mar12 |
0.1 |
$0.195 |
2.537% |
$0.490 |
Shipping Trust |
|
Rickmers |
Q1 – Mar12 |
0.6 |
$0.320 |
9.276% |
$0.940 |
Shipping Trust |
NOTES :
- All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.2368:US$1 fm Yahoo Finance)
- PST : Last Day of Trading on 31-Jan-12
- Rickmers : 9% Payout (of Cash flow available for distribution before payment to debt capital providers)
Other Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
CitySpring |
Q3 – Dec11 |
0.82 |
$0.395 |
8.304% |
$0.279 |
Infrastructure – Water + Gas + Power |
|
K-Green |
FY11 – Dec11 |
7.82 |
$0.985 |
7.939% |
$1.070 |
Energy (Incineration) + Water (NEWater) |
|
AscendasIndT |
2H – Mar12 |
2.96 |
$0.815 |
7.264% |
$0.710 |
India – Industrial Park |
|
Indiabulls |
Q3 – Dec11 |
— |
$0.127 |
— |
$0.451 |
India – Office |
|
HPH Trust US$ |
FY12 – IPO |
6.59 |
$0.755 |
8.728% |
HK$7.70 |
Ports – HK + China |
|
TCT |
1H – Jun11 |
5 |
$1.405 |
7.117% |
$4.140 |
China – Retail + Office + Industrial |
|
PerennialCRT |
FY11 |
2.35 |
$0.515 |
7.204% |
$0.710 |
China Retail |
NOTES :
- PCRT : DPU = 2.35ct (9-Jun-11 to 31-Dec-11) ; Includes $25Mil Additional Income (Drawn from Earn-Out Fund)
- TCT : DPU Declaration Delayed for 2H11 ; Above Yield Figure Uses 1H11 DPU
- HPH Trust : 2H11 DPU Payout = HK23.4ct ; Above Table Uses IPO Forecast to Compute Yield (Both DPU & Mkt Price in US$)
- Indiabulls : No DPU Declared
- a-iTrust : No DPU Payout as Semi-Annual Payout Policy
- K-Green : 2H DPU Payout = 4.69ct ; 1H DPU Payout = 3.13ct ; Above Table Uses FY11 DPU = 7.82ct to Calculate Yield
- CitySpring : Guidance for FY12 DPU = 0.82ct / Quarter (Post 11-for-20 Rights Issue)
- 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)
March 2012
Results Announcement
- 19 Apr 12 : MLT
- 24 Apr 12 : MIT
- 26 Apr 12 : MCT
REITs : Average Yield = 7.266%
|
REIT |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Gearing |
Assets Type |
|
AIMSAMPI Reit |
Q3 – Dec11 |
2.6 |
$1.125 |
9.244% |
$1.367 |
30.70% |
Industrial |
|
Sabana REIT |
Q4 – Dec11 |
2.17 |
$0.955 |
9.016% |
$1.050 |
34.10% |
Industrial |
|
SaizenREIT |
1H – Dec11 |
0.61 |
$0.143 |
8.531% |
$0.350 |
32.66% |
Residential (Japan) |
|
CACHE |
Q4 – Dec11 |
2.102 |
$1.000 |
8.339% |
$0.910 |
29.60% |
Industrial |
|
Cambridge |
Q4 – Dec11 |
1.118 |
$0.535 |
8.292% |
$0.620 |
33.10% |
Industrial |
|
First REIT |
Q4 – Dec11 |
1.93 |
$0.860 |
8.151% |
$0.805 |
16.00% |
Hospitals + Hotel (Indonesia) |
|
LippoMalls |
1H11 – Rights |
1.63 |
$0.405 |
8.049% |
$0.598 |
8.70% |
Retail (Indonesia) |
|
SuntecReit |
Q4 – Dec11 |
2.479 |
$1.250 |
7.933% |
$1.968 |
37.30% |
Retail + Office |
|
MapletreeInd |
Q3 – Dec11 |
2.16 |
$1.100 |
7.855% |
$0.960 |
39.10% |
Industrial |
|
AscottREIT |
2H – Dec11 |
4.063 |
$1.065 |
7.630% |
$1.360 |
40.80% |
Serviced Apts (Regional) |
|
CapitaRChina |
2H – Dec11 |
4.42 |
$1.235 |
7.158% |
$1.280 |
28.00% |
Retail (China) |
|
Frasers Comm |
Q1 – Dec11 |
1.51 |
$0.840 |
7.155% |
$1.330 |
36.80% |
Retail + Office |
|
MapletreeLog |
Q4 – Dec11 |
1.7 |
$0.945 |
7.153% |
$0.840 |
41.40% |
Industrial |
|
Fortune Reit HK$ |
2H – Dec11 |
13.5 |
$3.860 |
6.995% |
$7.850 |
18.80% |
Retail (HK) |
|
K-REIT |
Proforma – FY10 |
6.72 |
$0.965 |
6.964% |
$1.260 |
41.60% |
Office |
|
Ascendasreit |
Q3 – Dec11 |
3.48 |
$2.020 |
6.891% |
$1.748 |
34.30% |
Industrial |
|
CDL Htrust |
2H – Dec11 |
5.71 |
$1.735 |
6.582% |
$1.600 |
25.30% |
Hotels |
|
MapletreeCom |
Q3 – Dec11 |
1.428 |
$0.875 |
6.491% |
$0.951 |
37.70% |
Retail + Office |
|
Starhill Gbl |
Q4 – Dec11 |
1.01 |
$0.640 |
6.266% |
$0.940 |
30.80% |
Retail + Office |
|
CapitaComm |
2H – Dec11 |
3.75 |
$1.220 |
6.148% |
$1.570 |
30.20% |
Office + Retail + Hotel |
|
FrasersCT |
Q1 – Dec11 |
2.2 |
$1.520 |
5.789% |
$1.410 |
30.80% |
Retail |
|
PLife REIT |
Q4 – Dec11 |
2.47 |
$1.795 |
5.504% |
$1.460 |
34.80% |
Hospitals |
|
CapitaMall |
Q4 – Dec11 |
2.3 |
$1.805 |
4.975% |
$1.560 |
38.40% |
Retail + Office |
NOTES :
- Mkt Price is as on 30-Mar-12
- LMIR : Q411 DPU = 0.53ct ; Above Uses 1H11 (Rights) Proforma DPU as Acquisition of New Assets Completed Only on 6-Dec-11
- FCOT : Annualised DPU = 6.01ct ; No DPU Payout as Semi-Annual Payout Policy
- Cambridge : Annualised DPU = 4.436ct
- MCT : Annualised DPU = 5.68ct
- StarHill Global : Annualised DPU = 4.01ct
- PLife : Annualised DPU = 9.88ct
- FirstREIT : Annualised DPU = 7.01ct ; DPU Includes 0.34ct on Gain from Divestment of Asset
- Sabana : Annualised DPU = 8.61ct
- FCT : Actual DPU Payout = 2.20ct (1-Oct-11 to 31-Dec-11) + 0.28ct (23-Sep-11 to 30-Sep-11)
- CLT : Annualised DPU = 8.339ct
- CMT : Q4 DPU = 1.28ct (10 Nov 11 to 31 Dec 11) + Advance Distribution ; Above Yield Figures Based on 1.28ct (Annualised @ 8.98ct)
- K-REIT : Actual DPU Payout = 2.45ct (Q411 DPU = 1.4ct) ; Above Table Uses Rights Proforma Figures as New Assets Acquisition Only Completed on 14-Dec-11
- 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
-
MIT (IPO) : IPO Forecast – 3.1ct (FY11 – Mar) ; 7.46ct (FY12 – Mar) ; Listing : 21-Oct-10 2pm ; IPO Prospectus
Shipping Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
FSL Trust |
Q4 – Dec11 |
0.1 |
$0.210 |
2.397% |
$0.530 |
Shipping Trust |
|
Rickmers |
Q4 – Dec11 |
0.6 |
$0.310 |
9.742% |
$0.910 |
Shipping Trust |
NOTES :
- All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.2584:US$1 fm Yahoo Finance)
- PST : Last Day of Trading on 31-Jan-12
- Rickmers : 9% Payout (of Cash flow available for distribution before payment to debt capital providers)
Other Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
CitySpring |
Q3 – Dec11 |
0.82 |
$0.385 |
8.519% |
$0.279 |
Infrastructure – Water + Gas + Power |
|
K-Green |
FY11 – Dec11 |
7.82 |
$0.990 |
7.899% |
$1.050 |
Energy (Incineration) + Water (NEWater) |
|
AscendasIndT |
Q3 – Dec11 |
1.5 |
$0.830 |
7.229% |
$0.700 |
India – Industrial Park |
|
Indiabulls |
Q3 – Dec11 |
— |
$0.136 |
— |
$0.451 |
India – Office |
|
HPH Trust US$ |
FY12 – IPO |
6.59 |
$0.765 |
8.614% |
HK$7.70 |
Ports – HK + China |
|
TCT |
1H – Jun11 |
5 |
$1.425 |
7.018% |
$4.620 |
China – Retail + Office + Industrial |
|
PerennialCRT |
FY11 |
2.35 |
$0.520 |
7.135% |
$0.710 |
China Retail |
NOTES :
- PCRT : DPU = 2.35ct (9-Jun-11 to 31-Dec-11) ; Includes $25Mil Additional Income (Drawn from Earn-Out Fund)
- TCT : DPU Declaration Delayed for 2H11 ; Above Yield Figure Uses 1H11 DPU
- HPH Trust : 2H11 DPU Payout = HK23.4ct ; Above Table Uses IPO Forecast to Compute Yield (Both DPU & Mkt Price in US$)
- Indiabulls : No DPU Declared
- a-iTrust : No DPU Payout as Semi-Annual Payout Policy
- K-Green : 2H DPU Payout = 4.69ct ; 1H DPU Payout = 3.13ct ; Above Table Uses FY11 DPU = 7.82ct to Calculate Yield
- CitySpring : Guidance for FY12 DPU = 0.82ct / Quarter (Post 11-for-20 Rights Issue)
- 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)
February 2012
Results Announcement
- 1 Feb 12 : FCOT (Tables Updated)
- 9 Feb 12 : CitySpring (Table Updated)
- 9 Feb 12 : Saizen (Tables Updated)
- 13 Feb 12 : Rickmers (Table Updated)
- 16 Feb 12 : LMIR (Tables Updated)
- 21 Feb 12 : HPH Trust (Table Updated)
- 28 Feb 12 (AM) : TCT (Table Updated on NAV Only as DPU Not Yet Declared)
- 29 Feb 12 (AM) : PCRT (Table Updated)
REITs : Average Yield = 7.368%
|
REIT |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Gearing |
Assets Type |
|
AIMSAMPI Reit |
Q3 – Dec11 |
2.6 |
$1.070 |
9.720% |
$1.367 |
30.70% |
Industrial |
|
Sabana REIT |
Q4 – Dec11 |
2.17 |
$0.925 |
9.308% |
$1.050 |
34.10% |
Industrial |
|
First REIT |
Q4 – Dec11 |
1.93 |
$0.810 |
8.654% |
$0.805 |
16.00% |
Hospitals + Hotel (Indonesia) |
|
SaizenREIT |
1H – Dec11 |
0.61 |
$0.142 |
8.592% |
$0.350 |
32.66% |
Residential (Japan) |
|
Cambridge |
Q4 – Dec11 |
1.118 |
$0.520 |
8.531% |
$0.620 |
33.10% |
Industrial |
|
CACHE |
Q4 – Dec11 |
2.102 |
$1.000 |
8.339% |
$0.910 |
29.60% |
Industrial |
|
LippoMalls |
1H11 – Rights |
1.63 |
$0.395 |
8.253% |
$0.598 |
8.70% |
Retail (Indonesia) |
|
SuntecReit |
Q4 – Dec11 |
2.479 |
$1.230 |
8.062% |
$1.968 |
37.30% |
Retail + Office |
|
AscottREIT |
2H – Dec11 |
4.063 |
$1.065 |
7.630% |
$1.360 |
40.80% |
Serviced Apts (Regional) |
|
MapletreeLog |
Q4 – Dec11 |
1.7 |
$0.900 |
7.511% |
$0.840 |
41.40% |
Industrial |
|
MapletreeInd |
Q3 – Dec11 |
2.16 |
$1.180 |
7.322% |
$0.960 |
39.10% |
Industrial |
|
K-REIT |
Proforma – FY10 |
6.72 |
$0.925 |
7.265% |
$1.260 |
41.60% |
Office |
|
Frasers Comm |
Q1 – Dec11 |
1.51 |
$0.835 |
7.198% |
$1.330 |
36.80% |
Retail + Office |
|
CapitaRChina |
2H – Dec11 |
4.42 |
$1.255 |
7.044% |
$1.280 |
28.00% |
Retail (China) |
|
Fortune Reit HK$ |
2H – Dec11 |
13.5 |
$3.940 |
6.853% |
$7.850 |
18.80% |
Retail (HK) |
|
Ascendasreit |
Q3 – Dec11 |
3.48 |
$2.060 |
6.757% |
$1.748 |
34.30% |
Industrial |
|
CDL Htrust |
2H – Dec11 |
5.71 |
$1.715 |
6.659% |
$1.600 |
25.30% |
Hotels |
|
Starhill Gbl |
Q4 – Dec11 |
1.01 |
$0.610 |
6.574% |
$0.940 |
30.80% |
Retail + Office |
|
MapletreeCom |
Q3 – Dec11 |
1.428 |
$0.870 |
6.529% |
$0.951 |
37.70% |
Retail + Office |
|
CapitaComm |
2H – Dec11 |
3.75 |
$1.185 |
6.329% |
$1.570 |
30.20% |
Office + Retail + Hotel |
|
FrasersCT |
Q1 – Dec11 |
2.2 |
$1.510 |
5.828% |
$1.410 |
30.80% |
Retail |
|
PLife REIT |
Q4 – Dec11 |
2.47 |
$1.790 |
5.520% |
$1.460 |
34.80% |
Hospitals |
|
CapitaMall |
Q4 – Dec11 |
2.3 |
$1.800 |
4.989% |
$1.560 |
38.40% |
Retail + Office |
NOTES :
- Mkt Price is as on 29-Feb-12
- LMIR : Q411 DPU = 0.53ct ; Above Uses 1H11 (Rights) Proforma DPU as Acquisition of New Assets Completed Only on 6-Dec-11
- FCOT : Annualised DPU = 6.01ct ; No DPU Payout as Semi-Annual Payout Policy
- Cambridge : Annualised DPU = 4.436ct
- MCT : Annualised DPU = 5.68ct
- StarHill Global : Annualised DPU = 4.01ct
- PLife : Annualised DPU = 9.88ct
- FirstREIT : Annualised DPU = 7.01ct ; DPU Includes 0.34ct on Gain from Divestment of Asset
- Sabana : Annualised DPU = 8.61ct
- FCT : Actual DPU Payout = 2.20ct (1-Oct-11 to 31-Dec-11) + 0.28ct (23-Sep-11 to 30-Sep-11)
- CLT : Annualised DPU = 8.339ct
- CMT : Q4 DPU = 1.28ct (10 Nov 11 to 31 Dec 11) + Advance Distribution ; Above Yield Figures Based on 1.28ct (Annualised @ 8.98ct)
- K-REIT : Actual DPU Payout = 2.45ct (Q411 DPU = 1.4ct) ; Above Table Uses Rights Proforma Figures as New Assets Acquisition Only Completed on 14-Dec-11
- 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
-
MIT (IPO) : IPO Forecast – 3.1ct (FY11 – Mar) ; 7.46ct (FY12 – Mar) ; Listing : 21-Oct-10 2pm ; IPO Prospectus
Shipping Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
FSL Trust |
Q4 – Dec11 |
0.1 |
$0.200 |
2.493% |
$0.530 |
Shipping Trust |
|
Rickmers |
Q4 – Dec11 |
0.6 |
$0.300 |
9.971% |
$0.910 |
Shipping Trust |
NOTES :
- All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.2464:US$1 fm Yahoo Finance)
- PST : Last Day of Trading on 31-Jan-12
- Rickmers : 9% Payout (of Cash flow available for distribution before payment to debt capital providers)
Other Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
CitySpring |
Q3 – Dec11 |
0.82 |
$0.365 |
8.986% |
$0.279 |
Infrastructure – Water + Gas + Power |
|
K-Green |
FY11 – Dec11 |
7.82 |
$0.960 |
8.146% |
$1.050 |
Energy (Incineration) + Water (NEWater) |
|
AscendasIndT |
Q3 – Dec11 |
1.5 |
$0.795 |
7.547% |
$0.700 |
India – Industrial Park |
|
Indiabulls |
Q3 – Dec11 |
— |
$0.140 |
— |
$0.451 |
India – Office |
|
HPH Trust US$ |
FY12 – IPO |
6.59 |
$0.795 |
8.289% |
HK$7.70 |
Ports – HK + China |
|
TCT |
1H – Jun11 |
5 |
$1.365 |
7.326% |
$4.620 |
China – Retail + Office + Industrial |
|
PerennialCRT |
FY11 |
2.35 |
$0.525 |
7.067% |
$0.710 |
China Retail |
NOTES :
- PCRT : DPU = 2.35ct (9-Jun-11 to 31-Dec-11) ; Includes $25Mil Additional Income (Drawn from Earn-Out Fund)
- TCT : DPU Declaration Delayed for 2H11 ; Above Yield Figure Uses 1H11 DPU
- HPH Trust : 2H11 DPU Payout = HK23.4ct ; Above Table Uses IPO Forecast to Compute Yield (Both DPU & Mkt Price in US$)
- Indiabulls : No DPU Declared
- a-iTrust : No DPU Payout as Semi-Annual Payout Policy
- K-Green : 2H DPU Payout = 4.69ct ; 1H DPU Payout = 3.13ct ; Above Table Uses FY11 DPU = 7.82ct to Calculate Yield
- CitySpring : Guidance for FY12 DPU = 0.82ct / Quarter (Post 11-for-20 Rights Issue)
- 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)
January 2012
Results Announcement
- 17 Jan 12 : A-REIT (Tables Updated)
- 17 Jan 12 : KGT (Table Updated)
- 17 Jan 12 : K-REIT (Tables Updated)
- 18 Jan 12 (AM) : CMT (Tables Updated)
- 18 Jan 12 : CLT (Tables Updated)
- 18 Jan 12 : FCT (Tables Updated)
- 19 Jan 12 : MLT (Tables Updated)
- 19 Jan 12 : Suntec (Tables Updated)
- 19 Jan 12 : ART (Tables Updated)
- 19 Jan 12 : FSL (Table Updated)
- 20 Jan 12 (AM) : CCT (Tables Updated)
- 20 Jan 12 (AM) : AIMSAMPReit (Tables Updated)
- 20 Jan 12 : Sabana (Tables Updated)
- 26 Jan 12 : a-iTrust (Table Updated)
- 26 Jan 12 : MIT (Tables Updated)
- 26 Jan 12 : FirstREIT (Tables Updated)
- 27 Jan 12 (AM) : CRCT (Tables Updated)
- 27 Jan 12 : PLife (Tables Updated)
- 27 Jan 12 : IndiaBulls (Table Updated)
- 30 Jan 12 : StarHill Global (Tables Updated)
- 30 Jan 12 : Fortune (Tables Updated)
- 30 Jan 12 : CDL H-Trust (Tables Updated)
- 31 Jan 12 : MCT (Tables Updated)
- 31 Jan 12 : Cambridge (Tables Updated)
- 1 Feb 12 : FCOT
- 9 Feb 12 : CitySpring
- 10 Feb 12 (AM) : Saizen
- 17 Feb 12 (AM) : LMIR
REITs : Average Yield = 7.589%
|
REIT |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Gearing |
Assets Type |
|
AIMSAMPI Reit |
Q3 – Dec11 |
2.6 |
$1.015 |
10.246% |
$1.367 |
30.70% |
Industrial |
|
Sabana REIT |
Q4 – Dec11 |
2.17 |
$0.880 |
9.784% |
$1.050 |
34.10% |
Industrial |
|
First REIT |
Q4 – Dec11 |
1.93 |
$0.780 |
8.987% |
$0.805 |
16.00% |
Hospitals + Hotel (Indonesia) |
|
SuntecReit |
Q4 – Dec11 |
2.479 |
$1.125 |
8.814% |
$1.968 |
37.30% |
Retail + Office |
|
Cambridge |
Q4 – Dec11 |
1.118 |
$0.510 |
8.698% |
$0.620 |
33.10% |
Industrial |
|
LippoMalls |
1H11 – Rights |
1.63 |
$0.380 |
8.579% |
$0.575 |
10.10% |
Retail (Indonesia) |
|
CACHE |
Q4 – Dec11 |
2.102 |
$0.985 |
8.466% |
$0.910 |
29.60% |
Industrial |
|
AscottREIT |
2H – Dec11 |
4.063 |
$0.990 |
8.208% |
$1.360 |
40.80% |
Serviced Apts (Regional) |
|
MapletreeLog |
Q4 – Dec11 |
1.7 |
$0.870 |
7.770% |
$0.840 |
41.40% |
Industrial |
|
MapletreeInd |
Q3 – Dec11 |
2.16 |
$1.120 |
7.714% |
$0.960 |
39.10% |
Industrial |
|
K-REIT |
Proforma – FY10 |
6.72 |
$0.880 |
7.636% |
$1.260 |
41.60% |
Office |
|
Frasers Comm |
2H – Sep11 |
2.893 |
$0.770 |
7.514% |
$1.340 |
36.60% |
Retail + Office |
|
Ascendasreit |
Q3 – Dec11 |
3.48 |
$1.865 |
7.464% |
$1.748 |
34.30% |
Industrial |
|
CapitaRChina |
2H – Dec11 |
4.42 |
$1.230 |
7.187% |
$1.280 |
28.00% |
Retail (China) |
|
SaizenREIT |
2H – Jun11 |
0.5 |
$0.141 |
7.092% |
$0.350 |
24.00% |
Residential (Japan) |
|
CapitaComm |
2H – Dec11 |
3.75 |
$1.075 |
6.977% |
$1.570 |
30.20% |
Office + Retail + Hotel |
|
Fortune Reit HK$ |
2H – Dec11 |
13.5 |
$3.950 |
6.835% |
$7.850 |
18.80% |
Retail (HK) |
|
Starhill Gbl |
Q4 – Dec11 |
1.01 |
$0.605 |
6.628% |
$0.940 |
30.80% |
Retail + Office |
|
MapletreeCom |
Q3 – Dec11 |
1.428 |
$0.865 |
6.566% |
$0.951 |
37.70% |
Retail + Office |
|
CDL Htrust |
2H – Dec11 |
5.71 |
$1.775 |
6.434% |
$1.600 |
25.30% |
Hotels |
|
FrasersCT |
Q1 – Dec11 |
2.2 |
$1.435 |
6.132% |
$1.410 |
30.80% |
Retail |
|
PLife REIT |
Q4 – Dec11 |
2.47 |
$1.775 |
5.566% |
$1.460 |
34.80% |
Hospitals |
|
CapitaMall |
Q4 – Dec11 |
2.3 |
$1.710 |
5.251% |
$1.560 |
38.40% |
Retail + Office |
NOTES :
- Mkt Price is as on 31-Jan-12
- Cambridge : Annualised DPU = 4.436ct
- MCT : Annualised DPU = 5.68ct
- StarHill Global : Annualised DPU = 4.01ct
- PLife : Annualised DPU = 9.88ct
- FirstREIT : Annualised DPU = 7.01ct ; DPU Includes 0.34ct on Gain from Divestment of Asset
- Sabana : Annualised DPU = 8.61ct
- FCT : Actual DPU Payout = 2.20ct (1-Oct-11 to 31-Dec-11) + 0.28ct (23-Sep-11 to 30-Sep-11)
- CLT : Annualised DPU = 8.339ct
- CMT : Q4 DPU = 1.28ct (10 Nov 11 to 31 Dec 11) + Advance Distribution ; Above Yield Figures Based on 1.28ct (Annualised @ 8.98ct)
- K-REIT : Actual DPU Payout = 2.45ct (Q411 DPU = 1.4ct) ; Above Table Uses Rights Proforma Figures as New Assets Acquisition Only Completed on 14-Dec-11
- Saizen : No DPU Payout as Semi-Annual Payout Policy
- LMIR : Q311 DPU = 1.06ct
- FCOT : Q411 DPU = 1.52ct ; Annualised = 6.03ct ; Above Uses 2H11 DPU
- 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
- MIT (IPO) : IPO Forecast – 3.1ct (FY11 – Mar) ; 7.46ct (FY12 – Mar) ; Listing : 21-Oct-10 2pm ; IPO Prospectus
-
AIMSAMPReit : Proposed Rights 7-for-20 @ $0.155 ; SGX Annc (24-Aug-10) ; Proforma Q111 (Mar-10) Impact – DPU 0.52ct ; NAV $0.26 ; Gearing 34.8% ; TERP $0.211
Shipping Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
PacShipTr US$ |
Q3 – Sep11 |
0.73 |
$0.420 |
7.452% |
$0.430 |
Shipping Trust |
|
FSL Trust |
Q4 – Dec11 |
0.1 |
$0.205 |
2.440% |
$0.530 |
Shipping Trust |
|
Rickmers |
Q3 – Sep11 |
0.6 |
$0.300 |
10.006% |
$0.880 |
Shipping Trust |
NOTES :
- All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.2507:US$1 fm Yahoo Finance)
- PST : Last Day of Trading on 31-Jan-12
- PST : No Distribution for Q411 (19-Jan-12)
- PST : Annualised DPU = US3.13ct
- PST : Proposed Delisting (4-Oct-11) @ US$0.435
- PST : 70% Payout
- Rickmers : 10% Payout (of Cash flow available for distribution before payment to debt capital providers)
Other Trusts (non-REITs)
|
Trust |
Period |
DPU cts |
Mkt |
Yield |
NAV |
Assets Type |
|
CitySpring |
Q2 – Sep11 |
0.82 |
$0.370 |
8.865% |
$0.288 |
Infrastructure – Water + Gas + Power |
|
K-Green |
FY11 – Dec11 |
7.82 |
$1.010 |
7.743% |
$1.050 |
Energy (Incineration) + Water (NEWater) |
|
AscendasIndT |
Q3 – Dec11 |
1.5 |
$0.765 |
7.843% |
$0.700 |
India – Industrial Park |
|
Indiabulls |
Q3 – Dec11 |
— |
$0.146 |
— |
$0.451 |
India – Office |
|
HPH Trust US$ |
FY11 – IPO |
5.9 |
$0.750 |
7.867% |
HK$7.80 |
Ports – HK + China |
|
TCT |
1H – Jun11 |
5 |
$1.400 |
7.143% |
$4.410 |
China – Retail + Office + Industrial |
|
PerennialCRT |
FY11 – IPO |
2.37 |
$0.510 |
7.275% |
$0.670 |
China Retail |
NOTES :
- Indiabulls : No DPU Declared
- a-iTrust : No DPU Payout as Semi-Annual Payout Policy
- K-Green : 2H DPU Payout = 4.69ct ; 1H DPU Payout = 3.13ct ; Above Table Uses FY11 DPU = 7.82ct to Calculate Yield
- CitySpring : Guidance for FY12 DPU = 0.82ct / Quarter (Post 11-for-20 Rights Issue)
- TCT : No DPU Payout as Semi-Annual Payout Policy
- HPH Trust : DPU Payout = HK14.3ct (16-Mar-11 to 30-Jun-11) ; Above Table Uses IPO Forecast to Compute Yield
- 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 = 2.37ct ; 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)
- K-Green : DPU – FY10 (6mths) = 3.91ct ; FY11 = 7.82ct ; Circular (31-May-10) ; Listing – 29-Jun-10 9am
- IndiaBulls : Proposed 53-for-100 Rights @ $0.16 (xr 2-Oct-09) ; Circular (10-Sep-09) ; TERP $0.258 (Mkt $0.31) ; NAV $0.54
- CitySpring : Proposed 1-for-1 Rights @ $0.48 (xr 25-Aug-09) ; Circular (21-Aug-09) ; DPU = 1ct (Proforma Q109) ; Yield 6.349% ; TERP $0.63 (Mkt $0.78) ; NAV $0.28
- Indiabulls : IPO Forecast – 5.12ct (FY09) 1,325.4Mil Units (2,371.7Mil Units Issued) Entitled to Div ; 9.82ct (FY10)