AI assistant
BWP GROUP — Interim / Quarterly Report 2013
Feb 11, 2013
64592_rns_2013-02-11_bf9bbdc1-118f-40c3-a075-ef0a0011cbfc.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Half-year results to 31 Dec 2012 February 2013
==> picture [240 x 144] intentionally omitted <==
Important notice
The information provided in this presentation should be considered together with the financial statements for the period and previous periods, ASX announcements and other information available on the Trust’s website.
This presentation has been prepared by BWP Management Limited as responsible entity for BWP Trust. The information provided is for information purposes only and does not constitute an offer to issue or arrange to issue, securities or other financial products, nor is it intended to constitute legal, tax or accounting advice or opinion. The information contained in this presentation is not investment or financial product advice and is not intended to be used as the basis for making an investment decision. This presentation has been prepared without taking into account the investment objectives, financial situation or particular needs of any particular person.
All reasonable care has been taken in preparing the information contained in this presentation, however no representation or warranty, express or implied, is made as to the fairness, accuracy, completeness or correctness of the information, opinions and conclusions contained in this presentation. Without limiting the preceding sentence, no representation or warranty, express or implied, is given as to the accuracy, completeness, likelihood of achievement or reasonableness of any forward looking statements, forecasts, prospects or returns contained in this presentation. Such forward looking statements, forecasts, prospects or returns are by their nature subject to significant uncertainties and contingencies, many of which will be outside the control of BWP Trust or BWP Management Limited. Also, past performance is no guarantee of future performance.
Before making an investment decision, you should conduct your own due diligence and consult with your own legal, tax or accounting adviser as to the accuracy and application of the information provided in this presentation and in respect of your particular investment needs, objectives and financial circumstances.
2
Presentation outline
Grant Gernhoefer General Manager BWP Management Limited
Andrew Ross Portfolio Manager BWP Management Limited
David Hawkins Finance Manager BWP Management Limited
Overview > Results > Portfolio > Capital management > Governance > Outlook
Overview
-
Increased rental income from acquisitions, developments and rent reviews lifts revenue (up 9.3%) and distributable profit (up 8.2%) over comparable period last year
-
100% payout ratio resulting in 7.0 cents per unit interim distribution (up 5.6% on last year)
-
One Bunnings Warehouse-anchored centre added to the portfolio during the half-year
-
Like-for-like rental growth of 2.4% for 12 months to 31 December 2012 (3.3% CY11)
-
Sound portfolio fundamentals: 100% occupancy, 7.2 years weighted average lease expiry and portfolio cap rates stable at 7.91%
-
NTA up by 2 cents for the six months to $1.87 cents per unit, due to $11.5 million net revaluation gain on investment properties
-
Weighted average cost of debt of 7.5% for the six months, down from 8.2% for the same period last year
4
Overview – market performance
BWP unit price vs S&P/ASX 200 A-REIT index & All Ordinaries index
1 year to 31 December 2012
BWP unit price marginally outperforms the sector for the year
5 years to 31 December 2012
...and significantly outperforms the market longer term
Source: Reuters, rebased to 100 for periods ended 31 December 2012
5
Results – total returns
> BWP total returns compared to market – periods ended 31 December 2012
==> picture [574 x 337] intentionally omitted <==
----- Start of picture text -----
45%
BWP
35%
25%
15% BWP BWP
BWP
5%
-5%
-15%
One Year Three Years Five Years Ten Years
BWP Trust (BWP) ASX All Ordinaries Acc. Index UBS Retail 200 S&P/ASX 200 Prop Acc. Index
----- End of picture text -----
Total returns include distributions and movement in price (assumes distributions are reinvested). Source: UBS
6
Results – performance vs pcp[1 ]
| 6 months to Dec 12 | Previous corresponding period | |
|---|---|---|
| Revenue | $54.0 million | 9.3%2 |
| Net profit including revaluations | $48.8 million | $32.0 million |
| Distributable profit (excluding revaluations) | $37.4 million | 8.2% |
| Number of units on issue | 533.6 million | 520.0 million |
| Half-year distribution per unit | 7.0 cents | 5.6% |
| Total assets | $1,364.6 million | 7.2% |
| Borrowings | $296.3 million | $240.5 million |
| Net tangible assets | $1.87 per unit | $1.87 per unit |
| Weighted average cap rate | 7.91% | 7.81% |
| Gearing (debt to total assets) | 21.7% | 18.9% |
| Covenant gearing (debt + n.c.l.3to total assets) | 22.9% | 19.8% |
1 pcp = previous corresponding period, being the 6 months ended 31 December 2011 or as at 31 December 2011 as relevant 2 For consistency, revenue for the previous corresponding period has been restated to exclude recoveries of outgoings, previously included as other property income 3 n.c.l. = non-current liabilities |
7
Results – performance: 6 monthly
| 6 months to Dec 12 |
6 months to Jun 12 |
6 months to Dec 11 |
|
|---|---|---|---|
| Revenue | $54.0m | $51.8m1 | $49.4m1 |
| Net profit including property revaluations | $48.8m | $37.9m1 | $32.0m |
| Unrealised property revaluation (gains)/losses | ($11.5m) | ($2.0m) | $2.6m |
| Capital profit from property divestments | - | $6.2m | - |
| Distributable profit | $37.4m2 | $42.2m2,3 | $34.5m2 |
| Six month distribution (cents per unit) | 7.00 | 8.043 | 6.63 |
| Total assets | $1,364.6m | $1,335.2m | $1,272.6m |
| Borrowings | $296.3m | $288.9m | $240.5m |
| Weighted average cost of debt4 | 7.5% | 7.8% | 8.2% |
| Net Tangible Assets (per unit) | $1.87 | $1.85 | $1.87 |
| NTA per unit excluding hedging liabilities | $1.91 | $1.88 | $1.89 |
| Weighted average cap rate | 7.91% | 7.91% | 7.81% |
| Gearing (debt to total assets) | 21.7% | 21.6% | 18.9% |
1 For consistency, revenue for the previous periods has been restated to exclude recoveries of outgoings, previously included as other property income
2 Adjusted for rounding
3 Includes $6.2m capital profit on sale of Hoppers Crossing (1.17 cents per unit distribution)
4 Finance costs less finance income divided by average borrowings for the six months
8
Results – distributions per unit (DPU)
==> picture [642 x 331] intentionally omitted <==
----- Start of picture text -----
(cents) 16
14.67
14 1.17
13.27
12.98
12.61
11.96 6.56 6.72 12.08 11.98 6.87
12 11.38 6.39 11.57
6.17 5.98 5.80
10.50 4.87
5.87
9.77
10 9.56 9.18 5.35
4.97
4.86
4.68
8
7.00
6 6.42 6.55 6.70 6.63
6.22 6.10 6.09
5.79
5.51
5.15
4 4.70 4.50 4.80
2
0
FY00 1 FY01 2 FY02 FY03 FY04 FY05 FY06 FY07 FY08 FY093 FY10 FY11 4, 5 FY12 6 FY13
Interim DPU (excl capital profit) Final DPU (excl capital profit) Capital profit on sale of investment properties
----- End of picture text -----
-
1 BWP commenced trading in Sep 98 2 End of concessional management fee
-
3 Final distribution FY09 – impacted by additional units issued from $150 million capital raising and one-off termination costs of interest rate derivatives closed out to pay down debt from capital raising
-
4 FY11 includes 0.09 cents per unit (“cpu”) capital profit on sale of Canning Vale industrial property included with the interim distribution 5 Final distribution FY11 impacted by additional units issued from $150 million capital raising 6 FY12 includes 1.17 cpu capital profit on sale of the Hoppers Crossing Bunnings Warehouse included with the final distribution
9
Results – distribution variance to pcp[1]
==> picture [642 x 441] intentionally omitted <==
----- Start of picture text -----
($m)
40
39
Rent Reviews (32%)
38
Acquisitions (48%)
37
36
Developments (20%)
35
34
33
32
31
30
Distributable profit - Property revenue Net finance costs Responsible entity's Other operating Distributable profit -
1H FY12 fees expenses 1H FY13
1 pcp = previous corresponding period, being the 6 months ended 31 December 2011
----- End of picture text -----
10
Portfolio - geographic spread
==> picture [19 x 16] intentionally omitted <==
==> picture [19 x 16] intentionally omitted <==
==> picture [21 x 16] intentionally omitted <==
==> picture [19 x 16] intentionally omitted <==
==> picture [19 x 16] intentionally omitted <==
==> picture [19 x 16] intentionally omitted <==
==> picture [588 x 376] intentionally omitted <==
----- Start of picture text -----
62 Bunnings Warehouses
5 Bunnings Warehouses and showrooms
1 Bunnings Warehouse development site
1 Bunnings distribution centre
1 Bulky goods showroom
11
3 Industrial properties 1
14
2
1
2
BWP rental income
(as at 31 Dec 2012) 1
15 1
SA 4% WA 18% 1
VIC 36%
QLD
22%
20
NSW
18% 1
1
2
ACT 2%
----- End of picture text -----
11
Portfolio – major tenant
Majority (93%) of BWP income underpinned by the highly successful Bunnings business > 3.4% store-on-store sales growth for 6 months to 31 December 2012 (vs. p.c.p)
==> picture [550 x 233] intentionally omitted <==
----- Start of picture text -----
Revenue ($m) Bunnings Group Limited EBIT ($m)
7,200 900
Trading revenue (LHS)
6,200 800
EBIT (RHS) 700
5,200
600
4,200
500
3,200
400
2,200
300
1,200
200
200 100
FY02 FY03 FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12
-800 -
----- End of picture text -----
Year ended 30 June
EBIT/revenue 11.0% 10.3% 10.4% 10.6% 10.1% 11.6% 11.3% 11.3% 11.4% 11.8% 11.8%
Source: Wesfarmers Limited ASX Announcements Notes:
Trading revenue excludes property rental income and non-trade items > EBIT is earnings before interest and taxes
12
Portfolio – lease expiry profile
==> picture [598 x 283] intentionally omitted <==
----- Start of picture text -----
25%
20% 16
10
15%
12
10%
6
8
Number of Bunnings
leases expiring
5% 5
3
2
2
2 2
0%
Vacant CY13 CY14 CY15 CY16 CY17 CY18 CY19 CY20 CY21 CY22 Beyond
Industrial Showrooms Bunnings
% of annual rental income
----- End of picture text -----
-
All leases expiring in the next 5 years represent 20.1% of portfolio rental income
-
13 Bunnings leases expiring in the next 5 years represent 15.2% of portfolio rental income (refer to next slide)
Refer Appendix A for further detail relating to annual expiry profile by tenant and property type
13
Portfolio – Bunnings lease expiries
> 13 Bunnings leases expiring in the next 5 years
| Property | Lease expiry |
Annual rent ($’000) |
Comments |
|---|---|---|---|
| Sandown | Sep 2013 | 1,107 | Ongoing discussions with Bunnings; asset likely to be sold if Bunnings vacates |
| Sunshine | Sep 2013 | 992 | Ongoing discussions with Bunnings. Well located site |
| Hemmant(distribution centre) | Feb 2014 | 2,226 | Re-leasing campaign underway |
| Browns Plains | May 2014 | 1,488 | Ongoing discussions with Bunnings. Well located site |
| Morley | Jul 2015 | 1,222 | Too early for consideration |
| Mt Gravatt | Dec 2015 | 1,096 | Too early for consideration |
| Belmont North | Mar 2016 | 892 | Too early for consideration |
| Coffs Harbour | Nov 2016 | 837 | Asset likely to be sold if Bunnings vacates |
| Gladstone | Feb 2017 | 1,052 | Too early for consideration |
| Oakleigh South | Mar 2017 | 1,807 | Too early for consideration |
| Dandenong | Nov 2017 | 1,347 | Too early for consideration |
| Fyshwick | Dec 2017 | 1,166 | Too early for consideration1 |
| Hervey Bay | Dec 2017 | 1,165 | Too early for consideration |
14
1 Bunnings recently exercised its 5 year option, expiring in Dec 2017
Portfolio – rent reviews
-
Finalised 7 market rent reviews during the half-year (refer to next page) resulting in a 7.1% average increase
-
6 Bunnings Warehouse market rent reviews remain unresolved in FY13:
-
Dandenong, Artarmon, Belrose, Cairns, Wollongong and Port Melbourne
-
42 leases subject to annual fixed or CPI reviews during the half-year resulting in weighted average increase of 1.7% for the period
-
2.4% like-for-like rental growth[1] for 12 months to 31 December 2012
-
(3.3% for 12 months to 31 December 2011)
-
1 Like-for-like rental growth compares the passing rent at the end of the period to the passing rent at the end of the previous corresponding period, but excludes any properties acquired, developed or upgraded during or since the previous corresponding period
15
Portfolio – market rent reviews completed
| Property location | Tenant | Passing rent ($’000) |
Reviewed rent1($’000) |
Uplift ($’000) |
Uplift (%) |
Effective date |
|---|---|---|---|---|---|---|
| Geraldton, WA2 | Bunnings | 924 | 1,219 | 295 | +31.9 | 10 Dec 11 |
| Oakleigh South, VIC2 | Bunnings | 1,807 | 1,807 | - | - | 8 Mar 12 |
| Blackburn, VIC3 | Pacific Laboratory Products |
71 | 78 | 7 | +10.0 | 1 Oct 12 |
| Browns Plains, QLD4 | Spotlight | 417 | 438 | 21 | +5.0 | 9 Oct 12 |
| Hervey Bay, QLD | Bunnings | 1,131 | 1,165 | 34 | +3.0 | 23 Dec 12 |
| Fyshwick, ACT | Bunnings | 1,147 | 1,166 | 19 | +1.6 | 24 Dec 12 |
| Browns Plains, QLD4 | The Good Guys | 426 | 469 | 43 | +10.0 | 14 Apr 13 |
| Weighted average | +7.1 |
-
1 Geraldton and Oakleigh South rent reviews were determined by independent valuers; Blackburn, Browns Plains, Hervey Bay and Fyshwick were negotiated between the Trust and the tenant
-
2 Geraldton and Oakleigh South rent reviews were due during the year ended 30 June 2012, but the outcome of the determination process was only completed during the half-year ended 31 December 2012
-
3 Multi-tenanted industrial property
-
4 Multi-tenanted bulky goods property
16
Portfolio – rent reviews and revaluations
> Future market rent reviews and revaluations for Bunnings Warehouses (“BWH”)
| FY13 | FY14 | FY15 | FY16 | FY17 | |
|---|---|---|---|---|---|
| BWH market reviews | 6 | 19 | 10 | 7 | 8 |
| % of total1 | 9% | 24% | 16% | 10% | 11% |
| Independent revaluations | 15 | 25 | 28 | 15 | 25 |
| % of total2 | 21% | 35% | 37% | 21% | 35% |
Refer Appendices B & C for outline of valuations and market rent review process
1 Percentages based on portfolio annual rent at 31 December 2012
2 Percentages based on fair value of the portfolio as at 31 December 2012
17
Portfolio - revaluations
> December 2012 weighted average capitalisation rate 7.91%
-
June 2012: 7.91% and December 2011: 7.81%
-
net fair value gain of $11.5m on revaluation
-
refer to Appendix B for valuation process and December 2012 valuation summary by State/Territory
> 10 independent valuations in December 2012 (14% of BWP portfolio)
-
average cap rate 7.92%
-
average cap rate 7.80% for the 8 Bunnings Warehouses independently valued
> 63 internal valuations in December 2012
- average cap rate 7.91% remains the same as 30 June 2012
18
Portfolio – revaluations
Historical BWP cap rates compared to other asset classes
==> picture [625 x 402] intentionally omitted <==
----- Start of picture text -----
Cap rate
9.00%
8.50%
8.00%
7.50%
7.00%
6.50%
6.00%
5.50%
5.00%
Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12
Prime Industrial Sub-Regional Retail Neighbourhood SC's BWP
Source: IPD Research .
----- End of picture text -----
19
Portfolio – acquisition of Bunnings/showrooms
Gladstone Home, Gladstone, Queensland
==> picture [655 x 429] intentionally omitted <==
----- Start of picture text -----
Boundaries shown are approximate
----- End of picture text -----
20
Portfolio – acquisition: Gladstone Home
| Gladstone, Queensland (acquired September 2012) | Gladstone, Queensland (acquired September 2012) |
|---|---|
| Purchase price | $27m + $1.6m acquisition costs |
| Net annual rent income1 | $2.38m |
| Initial yield on net income1 | 8.84% |
| Land area | 5.5ha |
| Retail area | 21,443sqm |
| Tenants | Bunnings, Harvey Norman + 6 others (refer next page) |
| Car bays | 527 (2.46 car bays per 100sqm of lettable area) |
| Rent reviews | Annual CPI (≈80% of rental income ) or fixed 3% and 4% Market reviews on exercise of options |
| W/average lease expiry | 4.2 years at 31 December 2012 |
| Occupancy | 100% |
| Moving Annual Turnover2 | +4.4% |
1 At acquisition, September 2012
- 2 Moving annual turnover growth of those retailers that have been at the centre for at least two years and are required to report sales figures under the lease (six out of eight retailers – excludes Bunnings and BCF)
21
Portfolio – acquisition: Gladstone Home
> Tenancy details
| Tenant | Gross lettable area (sqm) |
Proportion of gross rental income (%) |
Committed lease term remaining2 |
|---|---|---|---|
| Bunnings | 12,6231 | 40 | 4.1 |
| Harvey Norman | 4,004 | 25 | 4.2 |
| BCF | 1,019 | 8 | 4.2 |
| Pillow Talk | 1,267 | 9 | 6.9 |
| Betta Electrical | 826 | 6 | 2.2 |
| Eureka Street Furniture | 742 | 5 | 3.2 |
| Port City Pet World | 561 | 4 | 2.0 |
| Open House | 401 | 3 | 4.2 |
| Total/weighted avg | 21,443 | 100 | 4.2 |
| 1Comprises the total retail area of the Bunnings Warehouse 2As at 31 December 2012, weighted average based ongross rental income |
22
Portfolio - pipeline
> Capital committed to acquisitions & developments at 31 December 2012
| Property | Payment date |
Capital commitment ($m) |
Capital commitment ($m) |
|---|---|---|---|
| Acquisitions Wallsend (land) Albany (land) |
Jan 13 | 2.51 | |
| Feb 13 | 2.62 | 5.1 | |
| Developments Rocklea upgrade Wallsend (development)3 |
Jun 13 | 3.8 | |
| Nov 13 | 19.5 | 23.3 | |
| Total 28.4 |
-
1 Wallsend land settled 29 January 2013
-
2 Albany land settled 5 February 2013
-
3 Bunnings Warehouse to be developed by Bunnings for lump sum (part of portfolio acquisition from Bunnings in 2011)
23
Capital management
Financial strength supported by:
-
low gearing – 21.7% at 31 December 2012 (22.9% covenant gearing)
-
strong lease covenant in Bunnings/Wesfarmers
-
solid rental base with growth from CPI, fixed and periodic market rent reviews
-
low level of maintenance/stay in business capex
Maintaining 100% pay-out ratio of distributable profit
- Distribution Reinvestment Plan active (24.4% take-up for interim distribution)
24
Capital management – debt facilities
-
Net borrowing costs[1] for the half-year $11.0m (up 9% on December 2011):
-
average borrowings $290.3m (2011: $236.9m)
-
7.5% weighted average cost of debt after hedging (December 2011: 8.2%)
-
Interest cover: 4.5x at 31 December 2012 (2011: 4.6x)
> 3.3 years average duration
| As at 31 December 2012 | Limit ($m) | Drawn ($m) | Expiry |
|---|---|---|---|
| WBC | 180 | 163 | 22 December 2016 |
| ANZ | 150 | 72 | 23 January 2017 |
| CBA | 100 | 62 | 14 January 2014 |
| Total/Weighted avg | 430 | 297 | 3.3 years |
- 1 Net borrowing costs = finance costs less finance income
25
Capital management – interest rate hedging
$197.5m hedged (66%) at 5.02% weighted average including delayed starts
- 3.72 years weighted average maturity, including delayed starts (2011: 3.59 years)
| Hedge book profile by half-year ending: |
Dec 12 | Jun 13 | Dec 13 | Jun 14 | Dec 14 | Jun 15 | Dec 15 |
|---|---|---|---|---|---|---|---|
| Active swaps ($ m) | 198 | 210 | 210 | 210 | 210 | 180 | 180 |
| Swap rates (%) | |||||||
| Maximum | 5.77 | 5.77 | 5.77 | 5.77 | 5.77 | 5.70 | 5.70 |
| Minimum | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 |
| Weighted average1 | 5.21 | 4.98 | 5.09 | 5.06 | 5.02 | 4.97 | 4.95 |
| 1Weighted average at balance date of active swaps to maturity |
26
Capital management – interest rate hedging
==> picture [615 x 320] intentionally omitted <==
----- Start of picture text -----
Interest rate hedge book profile
$m %
250 5.8
5.6
200
5.4
5.2
150
5.0
4.8
100
4.6
4.4
50
4.2
0 4.0
2012 2013 2014 2015 2016 2017 2018 2019 2020
Active swaps as at 31 December 2011 (LHS) Active swaps as at 31 December 2012 (LHS)
Hedged interest rate as at 31 December 2011 (RHS) Hedged interest rate as at 31 December 2012 (RHS)
----- End of picture text -----
-
Restructuring hedge book is not considered as delivering sustained benefits
-
Have taken advantage of low forward yields to enter into $65m of delayed-start swaps in the 12 months to 31 December 2012
27
Governance – structure
Responsible Entity: BWP Management Limited
- Subsidiary of Wesfarmers Limited, but majority external directors
==> picture [104 x 111] intentionally omitted <==
-
John Austin : Chairman, non-executive external director
-
Bryce Denison : Non-executive external director
-
Rick Higgins : Non-executive external director
-
Peter Mansell : Non-executive external director
-
Fiona Harris : Non-executive external director (appointed 1 Oct 2012)
-
Tony Howarth : Non-executive director (appointed 1 Oct 2012)
Management fee
==> picture [104 x 110] intentionally omitted <==
- Simple structure based on gross assets (0.585% of gross assets)
Major Tenant: Bunnings Group Limited
- subsidiary of Wesfarmers Limited
Register
-
Wesfarmers ≈ 24%
-
Institutional ≈ 37%
-
Retail investors ≈ 39%
==> picture [104 x 111] intentionally omitted <==
Outlook – key drivers
> Low cash/interest rate environment:
-
improves A-REITs’ attractiveness as yield investment (strength in stock price and liquidity)
-
improves funding costs and relative affordability of commercial property assets
-
increases competition for prime property assets and may reduce supply as existing owners hold
> Low inflation: constrains annual CPI rent reviews
> Home improvement retail sector performance and growth:
-
Bunnings continues to trade well in softer retail and housing market environments and increased competition in home improvement space
-
hardware and garden supplies category shows limited penetration in online retailing[1] and considered less likely to be impacted by structural changes in retailing
-
Bunnings’ store network rollout and investment in existing stores may create opportunities for BWP to acquire new properties or upgrade existing assets
-
potential impact on property values and rents from growth in the home improvement retailing sector (may take time to become apparent )
-
1 Around 3% of total online sales. Source: PwC/Frost & Sullivan, Australian and New Zealand online shopping market and digital insights, July 2012
29
Outlook - priorities
> Property portfolio
-
Continue to evaluate opportunities to acquire complementary properties on an accretive basis (such as recent Gladstone acquisition)
-
Upgrades of existing properties as required by Bunnings (to increase rental income, improve building format, and extend lease expiry)
-
Continue to consider redeployment or divestment opportunities for properties that have reached optimal value for BWP (crystallise capital growth for unitholders, recycle capital, refine portfolio quality)
> Improve the efficiency, security and flexibility of funding
-
Manage debt facilities to balance the need for financial flexibility and cost efficiency (maintain sufficient liquidity but not holding excess funding capacity)
-
Maintain hedging in the target range of 50-75% of borrowings
-
Improve duration and fixed rate of borrowings through lower longer-term swap rates
-
Target alternate sources of debt capital as opportunity arises to improve diversity and duration of funding
30
Further information
Visit: www.bwptrust.com.au
Responsible entity:
BWP Management Limited Tel: +61 8 9327 4356 Email: [email protected]
31
Appendix A: Lease expiry profile data table
| Year | Year End | Total Lease Expiries |
Total Rental Income |
Rental Income | Bunnings | Industrial | Showrooms | |
|---|---|---|---|---|---|---|---|---|
| ($) | (% of Total) | (%) | (%) | (%) | ||||
| Vacant | 0 | 0 | 0.0% | 0.0% | 0.0% | 0.0% | ||
| 1 | 31-Dec-13 | 3 | 2,270,592 | 2.1% | 1.9% | 0.0% | 0.2% | |
| 2 | 31-Dec-14 | 6 | 5,355,897 | 5.0% | 3.4% | 1.1% | 0.4% | |
| 3 | 31-Dec-15 | 5 | 2,788,189 | 2.6% | 2.2% | 0.0% | 0.4% | |
| 4 | 31-Dec-16 | 8 | 2,427,179 | 2.3% | 1.6% | 0.0% | 0.6% | |
| 5 | 31-Dec-17 | 11 | 8,865,133 | 8.2% | 6.1% | 0.9% | 1.3% | |
| 6 | 31-Dec-18 | 13 | 16,778,428 | 15.6% | 15.2% | 0.0% | 0.4% | |
| 7 | 31-Dec-19 | 12 | 11,180,999 | 10.4% | 9.3% | 0.7% | 0.4% | |
| 8 | 31-Dec-20 | 6 | 11,477,468 | 10.6% | 10.6% | 0.0% | 0.0% | |
| 9 | 31-Dec-21 | 16 | 22,702,624 | 21.1% | 21.1% | 0.0% | 0.0% | |
| 10 | 31-Dec-22 | 3 | 5,377,709 | 5.0% | 5.0% | 0.0% | 0.0% | |
| Beyond | 11 | 18,566,292 | 17.2% | 16.8% | 0.0% | 0.4% | ||
| TOTAL | 94 | 107,790,511 | 100% |
93.2% | 2.7% | 4.1% | ||
32
Appendix B: Valuations
> Process
-
entire portfolio revalued every 6 months
-
independent valuations on a 3 year cycle for each property
-
balance of portfolio – directors’ valuation using recognised valuation methodology
-
– directors’ valuations methodology reviewed by an independent valuer and have regard to market evidence and the independent valuations completed at the time
> Valuations at 31 December 2012 by State/Territory
| No. of properties |
Rental $m/annum |
Cap rate | Value $m | |
|---|---|---|---|---|
| VIC | 23 | 38.2 | 7.81% | 492.6 |
| NSW/ACT | 17 | 22.4 | 8.00% | 285.8 |
| QLD | 14 | 23.5 | 8.20% | 258.1 |
| WA | 15 | 19.7 | 7.78% | 254.6 |
| SA | 3 | 4.0 | 7.68% | 49.5 |
| Total | 72 | 107.8 | 7.91% | 1,340.6 |
Excluding development site at Maribyrnong ($7.6m) and subject to rounding
33
Appendix C: Typical lease structure
> Typical Bunnings Warehouse lease in BWP portfolio features:
-
Minimum 10 year initial term (plus 5-year tenant options)
-
5-yearly market rent reviews (majority uncapped)
-
annual CPI or 3% escalation
-
Wesfarmers covenant (A- (stable) credit rating)
> Typical Bunnings Warehouse market rent review clause
-
assumes free and open market with vacant possession
-
has regard to the rent paid by Bunnings at other Bunnings Warehouses
-
has regard to the rental value of other properties of a similar size and similar standard of construction and used for similar purposes
-
no regard to store turnover (i.e. no turnover or percentage rent)
> Market rent review process
-
Trust’s asking rent based on advice from an independent valuer
-
negotiation period with Bunnings
-
if not agreed with Bunnings then referred to determination
-
determination by independent valuer jointly agreed or nominated by the President of the Australian Property Institute
-
results binding
34