SREIT IPO/Placement

S-REITS

IPO /Placement Price

IPO

2nd Placement

3rd Placement

4th Placement

5th Placement

6th Placement

7th Placement

AllcoReit

1.00

1.14

AscendasIndT

1.18

Ascendasreit

0.88

1.16

1.40

1.55

1.87

2.13

2.48

AscottREIT

0.68

1.10

1.90

Cambridge

0.68

0.70

CapitaComm

1.38

1.67

1.68

CapitaMall

0.96

1.33

1.62

2.33

2.35

2.30

3.63

CapitaRChina

1.13

CDL Htrust

0.83

2.52

First REIT

0.71

Fortune Reit HK$

4.75

FrasersCT

1.03

K-REIT

0.98

1.39

Indiabulls

1.00

LMIR

0.80

MapletreeLog

0.68

0.96

1.18

MI-REIT

1.20

MMP Reit

0.98

Plife

1.28

Saizen

1.00

Suntec

1.00

1.50

Note:

1) Corrected at 11 June 2008

2) Recently updated is highlighted in Blue. Indiabulls IPO on 11 June 2008


UOBKH – 3 Jun 2008

Click on the table below for a bigger view,

Link – Summary of Report

Performance – May 2008

STI -8.31% : 3192.62 (May -08) vs 3482.30 (2007)

Rank – Capital Gains

REIT

May-08

Dec-07

Gain

PLife

SGD$ 1.24

SGD$ 1.13

9.73%

MMP

SGD$ 1.20

SGD$ 1.10

9.09%

Cambridge

SGD$ 0.73

SGD$ 0.71

2.11%

A-REIT

SGD$ 2.45

SGD$ 2.46

-0.41%

Suntec

SGD$ 1.67

SGD$ 1.71

-2.34%

CMT

SGD$ 3.31

SGD$ 3.46

-4.34%

Fortune

HKD$ 4.98

HKD$ 5.21

-4.41%

First REIT

SGD$ 0.73

SGD$ 0.77

-5.84%

AllCo

SGD$ 0.84

SGD$ 0.90

-6.70%

CCT

SGD$ 2.25

SGD$ 2.44

-7.79%

MapleTree

SGD$ 1.00

SGD$ 1.09

-8.26%

FrasersCT

SGD$ 1.32

SGD$ 1.46

-9.59%

MI-REIT

SGD$ 0.96

SGD$ 1.10

-12.73%

AscottREIT

SGD$ 1.25

SGD$ 1.45

-13.79%

Saizen

SGD$ 0.75

SGD$ 0.89

-15.73%

LMIR

SGD$ 0.56

SGD$ 0.67

-16.54%

CDL HTrust

SGD$ 1.95

SGD$ 2.35

-17.02%

K-REIT

SGD$ 1.47

SGD$ 2.13

-30.99%

CapitaRChina

SGD$ 1.45

SGD$ 2.15

-32.56%

NOTES :

  • Not Adjusted for Rights or New Issues Which May Be at a Discount
  • May-08 : End May-08 Mkt Price
  • Dec-07 : End Dec-07 Mkt Price
  • Gain : Capital Gains = (May-08 Mkt Price – Dec-07 Mkt Price) / (Dec-07 Mkt Price)

May 2008

Results Announcement

  • 5-May-08 : Rickmers (Table Updated)
  • 6-May-08 : PLife (Tables Updated)
  • 6-May-08 : Fortune (Tables Updated)
  • 6-May-08 : AllCo (Tables Updated)
  • 8-May-08 : HWT (Table Updated)
  • 12-May-08 : Saizen (Tables Not Updated – No DPU data)
  • 21-May-08 : MI-REIT (Tables Updated)
  • 28-May-08 : CitySpring (Tables Updated)

Average Yield = 6.801%

REIT

Period

DPU ct

Price

Yield

NAV

Assets Type

LMIR

Q1 : Mar-08

2.20*

S$0.555

10.883%

S$0.958

Malls – Indonesia

First REIT

Q1 : Mar-08

1.85

S$0.725

10.345%

S$0.924

Hospitals + Hotel (Indonesia)

MI-REIT

Q4 : Mar-08

2.22

S$0.96

9.302%

S$1.29

Industrial

Cambridge

Q1 : Mar-08

1.588

S$0.725

8.810%

S$0.76

Industrial

AllCo

Q1 : Mar-08

1.60

S$0.835

7.689%

S$1.44

Malls + Office (S’pore and Aust)

MapleTree

Q1 : Mar-08

1.90

S$1.00

7.600%

S$0.90

Industrial

AscottREIT

Q1 : Mar-08

2.33

S$1.25

7.456%

S$1.57

Serviced Apts (Regional)

Saizen

FY08 – IPO

5.30

S$0.75

7.067%

S$1.05

Residential (Japan)

Fortune

Q1 : Mar-08

8.79

HK$4.98

7.060%

HK$8.91

Malls (HK)

Suntec

Q2: Mar-08

2.5185

S$1.67

6.065%

S$2.23

Malls + Office

A-REIT

Q4 : Mar-08

3.69

S$2.45

6.024%

S$1.80

Industrial

MMP

Q1 : Mar-08

1.76

S$1.20

5.900%

S$1.59

Malls + Office

CDL HTrust

Q1 : Mar-08

2.86

S$1.95

5.897%

S$1.58

Hotels

FrasersCT

Q2 : Mar-08

1.75

S$1.32

5.303%

S$1.17

Malls

PLife

Q1 : Mar-08

1.62

S$1.24

5.234%

S$1.34

Hospitals

K-REIT

FY08 – Rights

7.53

S$1.47

5.122%

S$2.29

Office

CCT

Q1 : Mar-08

2.59

S$2.25

4.631%

S$2.79

Office

CapitaRChina

Q1 : Mar-08

1.02*

S$1.45

4.593%

S$1.05

Malls (China)

CMT

Q1 : Mar-08

3.48

S$3.31

4.230%

S$2.21

Malls + Office

NOTES :

  • Mkt Price is as on 30-May-08
  • MI-REIT : Annualised DPU = 8.93ct
  • AllCo : Annualised DPU = 6.42ct ; Div Not Paid Out as Semi-Annual Policy
  • Fortune : Div Not Paid Out as Semi-Annual Policy
  • PLife : Annualised DPU = 6.49ct
  • Suntec : Annualised DPU = 10.129ct
  • CDL HTrust : Annualised DPU = 11.5ct ; Div Not Paid Out as Semi-Annual Policy
  • MMP : Annualised DPU = 7.08ct
  • LMIR : Annualised DPU = 6.04ct ; For the Period 8-Aug-07 to 31-Mar-08
  • CCT : Annualised DPU = 10.42ct ; Div Not Paid Out as Semi-Annual Policy
  • Cambridge : Annualised DPU = 6.387ct
  • CRCT : * For the Period 5-Feb-08 to 31-Mar-08 ; Annualised DPU 6.66ct ; Div Not Paid Out as Semi-Annual Policy ; Actual DPU for Q108 = 1.55ct (Annualised 6.22ct)
  • AscottREIT : Div Not Paid Out as Semi-Annual Policy
  • First REIT : Annualised DPU = 7.5ct
  • CMT : Annualised DPU = 14ct
  • KREIT : FY08 DPU Forecast 7.53ct (8-for-5 Rights @ $1.39)
  • CapitaRChina : Annualised DPU = 7.02ct ; Actual Payout 4.04cts (1-Jul-07 to 4-Feb-08)
  • 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

Shipping Trusts (non-REITs)

Trust

Period

DPU ct

Price

Yield

NAV

Assets Type

PacShipTr US$

Q1 : Mar-08

0.97

$0.410

9.463%

$0.42

Shipping Trust

FSL Trust

Q1 : Mar-08

2.59

S$1.20

11.791%

$0.88

Shipping Trust

Rickmers

Q1 : Mar-08

2.14

S$1.12

10.439%

$0.96

Shipping Trust

NOTES :

  • All in US$ except for Rickmers and FSL Mkt Price (Yield Computed Using Latest Exchange Rate S$1.3658:US$1 fm Yahoo Finance)
  • FSL : Annualised DPU 10.36ct
  • FSL : SGX Annc (12-May-08) Quarterly DPU Forecast – Q208 US2.77ct ; Q308 US3.05ct
  • Rickmers : Annualised DPU 8.56ct
  • Rickmers : SGX Annc (5-May-08) Quarterly DPU Forecast (Pg 7) – US 2.25ct (Q308)

Other Trusts (non-REITs)

Trust

Period

DPU ct

Price

Yield

NAV

Assets Type

CitySpring

Q4 : Mar-08

1.60

$0.81

7.901%

$0.81

Infrastructure – Water, Gas

AscendasIndT

2H : Mar-08

3.14

$1.10

5.709%

$1.08

India – Industrial Park

HWT

Q1 : Mar-08

0.87

$0.73

4.767%

$0.74

China – Water Plant

NOTES :

  • HWT : Div Not Paid Out as Semi-Annual Policy
  • 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 – May 2008

New Data (Major Shareholders) for the Month

  • 28-May-08 : CMT – Capital Group from 4.8031% to 5.2722% (23-May-08)
  • 26-May-08 : MMP – AIA from 10.96% to 11.11% (21-May-08)
  • 22-May-08 : MI-REIT – UBS from 12.2% to 11.99% (20-May-08)
  • 13-May-08 : Fortune – Cohen from 6.007% to 5.857% (6-May-08)
  • 10-May-08 : K-REIT – Temasek from 73.09% to 75.16% (8-May-08)
  • 7-May-08 : MI-REIT – UBS from 13.18% to 12.86% (2-May-08)
  • 6-May-08 : K-REIT – Temasek from 72.86% to 73.09% (30-Apr-08)
  • 2-May-08 : K-REIT – Temasek from 73.04% to 72.86% (28-Apr-08)
  • 2-May-08 : MI-REIT – UBS from 12.88% to 13.19% (29-Apr-08)

    REIT

    Assets

    Debts

    Gearing

    Shares

    Major Shareholders

    A-REIT

    S$4205M

    S$1562M

    38.2%

    1,325,560,491

    Ascendas 26.77% ; Capital Grp 5.82%

    AllCo

    S$2046M

    S$917M

    44.8%

    709,598,320

    AllCo 17.28% ; Capital Grp 9.8707% ; Farallon 9.86%

    AscottREIT

    S$1675M

    S$527M

    33.0%

    606,796,000

    Temasek 47.17%

    Cambridge

    S$971M

    S$358M

    36.9%

    795,255,329

    Yap Chin Kon – 6.341% ; CWT 8.746% ; Capital Grp 7.06% ; Schroder 6.043%

    CapitaRChina

    S$1148M

    S$348M

    30.9%

    617,517,873

    Capitaland 40.04% (CMT 20%) ; Capital Grp 13.3277% ; Stichting 7.75%

    CCT

    S$5455M

    S$1466M

    26.9%

    1,385,415,169

    Temasek 31.97% ; Stitching 10.67% ; Cohen 5.036%

    CDL HTrust

    S$1657M

    S$304M

    19.5%

    825,074,177

    Hong Leong 39.60% ; Istithmar Hotels 9.7%

    CMT

    S$6028M

    S$1911M

    35.3%

    1,663,931,632

    Temasek 29.65% ; NTUC 6.84% ; Capital Group 5.2722%

    First REIT

    S$342M

    S$50.8M

    15.6%

    272,565,915

    Lippo 20.3% ; RZB 9.2%

    Fortune

    HK$9942M

    HK$2349M

    23.6%

    813,690,240

    Cheung Kong 32.35% ; Stitching 14.9% ; Temasek 6.93% ; Capital Grp 6.8% ; Cohen 5.857% ; Schroder 5.014%

    FrasersCT

    S$1060M

    S$307.5M

    29.0%

    619,319,175

    F&N 51% ; Stitching 6.04% ; AIA 5.04%

    K-REIT

    S$2083M

    S$581M

    27.7%

    651,491,000

    Temasek 75.16%

    LMIR

    S$1314M

    S$125M

    10.2%

    1,061,518,901

    Lippo 27.1% ; MapleTree 12.0% ; CPI-Capital 8.5% ; Penta Investments 8.0% ; ABN AMRO 6.51%

    MacCookIReit

    S$569M

    S$222M

    40.0%

    260,962,730

    MacCook 13.16% ; UBS 11.99% ; Lion 8.54% ; USS 8.45% ; Indus 5.76%

    MapleTree

    S$2499M

    S$1360M

    54.7%

    1,108,180,172

    Temasek 31.96% ; Capital Grp 7.14%

    MMP

    S$2293M

    S$664M

    29.0%

    953,847,716

    MacQuarie 26.3% ; Morgan Stanley 10.345% ; AIA 11.11%

    PLife

    S$855M

    S$34M

    3.98%

    601,886,000

    Newbridge 44.9% (Parkway + TPG Capital) ; Sunil 6.03% ; Matthews Int’l Capital 5.09%

    Saizen

    S$627M

    S$206M

    30.0%

    450,817,000

    Central Top 11.71% ; JHYP 35.42% ; JHYP II 8.64% ; JPMorgan 8.00% ; Capital Grp 5.2462%

    Suntec

    S$5835M

    S$1877M

    32.2%

    1,700,500,646

    Perennial 6.09% ; Temasek 5.98% ; 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