AI assistant
CHARTER HALL GROUP — Annual Report 2008
Aug 24, 2008
64645_rns_2008-08-24_8b19a342-86df-4fc8-b837-16e09a7ee8cd.pdf
Annual Report
Open in viewerOpens in your device viewer
Annual Results FY08
Charter Hall Group 25 August 2008
Disclaimer
This presentation has been prepared by Charter Hall Group (Charter Hall Limited (ABN 57 113 531 150) and Charter Hall Funds Management Limited (ABN 31 082 991 786) (AFSL 262861) as the Responsible Entity for Charter Hall Property Trust (ARSN 113 339 147)). It is a presentation of general background information about the Group’s activities current at the date of this presentation, 25 August 2008. It is a summary and does not purport to be complete. It is to be read in conjunction with the Charter Hall Consolidated Annual Financial Report filed with the Australian Securities Exchange on 25 August 2008. It is not intended to be relied upon as advice to investors or potential investors and does not take into account the investment objectives, financial situation or needs of any particular investor. A reader should, before making any decisions in relation to their investment or potential investment in the Charter Hall Group, seek their own professional advice. This presentation is not an offer or invitation for subscription or purchase of securities or other financial products.
Indications of, and guidance on, future earnings and financial position and performance are “forward-looking statements”. Due care and attention has been used in the preparation of forecast information. Such forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors, many of which are beyond the control of the Group, that may cause actual results to differ materially from those expressed or implied in such statements. There can be no assurance that actual outcomes will not differ materially from these statements.
Annual Results FY08 2
Agenda
-
FY08 Highlights
-
Earnings Overview
-
Charter Hall Property Trust Review
-
• Managed Funds (Core and Core Plus)
-
• Charter Hall Limited Review
-
• Financial Summary
-
• Outlook
Annual Results FY08 3
FY08 Highlights
-
Underlying EPS of 12.74 cps - growth of 34%
-
39% increase in funds under management (FUM) to $3.9 billion
-
Managed funds have outperformed target IRR
-
Crystallised healthy development margins in managed funds – delivering circa $68 million of development profits[1]
-
Business platform well established:
-
Core Plus Retail Fund (CPRF) off balance sheet
-
Charter Hall gearing currently 7%[2]
-
2 new funds established, Charter Hall Umbrella Fund (CHUF) and Charter Hall Retail Fund (CPRF)
-
total of 8 unlisted funds under management across risk/return spectrum
NOTES:
- Profit realised on Charter Hall Group (CHC) managed projects in various funds. 2. Post first close of CPRF in July 2008.
Annual Results FY08 4
FY08 Highlights
| 6% $1.12 $1.19 NTA 10% 21% 31% Gearing2 23% $650m $802m Total Group Assets 39% $2.8bn $3.9bn FUM Change At 30 June 07 At 30 June 08 21% 10.44cps 12.60cps DPS 34% 9.51cps 12.74cps Underlying EPS 54% $34.2m $52.7m Underlying NPAT1 36% 12.00cps 16.31cps Basic EPS (AIFRS) 56% $43.2m $67.5m NPAT (AIFRS) Change FY07 FY08 |
|
|---|---|
NOTES:
- Excluding fair value adjustments, gains on sale and unrealised foreign exchange gains. 2. Calculated as Borrowings net of Cash over Total Assets net of Cash.
Annual Results FY08 5
==> picture [842 x 59] intentionally omitted <==
Earnings Overview
==> picture [842 x 61] intentionally omitted <==
==> picture [842 x 60] intentionally omitted <==
==> picture [842 x 61] intentionally omitted <==
==> picture [842 x 60] intentionally omitted <==
==> picture [842 x 61] intentionally omitted <==
==> picture [842 x 60] intentionally omitted <==
==> picture [842 x 61] intentionally omitted <==
Annual Results FY08 6
Group Revenue
FY08 revenue growth of 72%[1]
==> picture [842 x 273] intentionally omitted <==
----- Start of picture text -----
$88.5m
CHPT Revenue
CHL Revenue
72%
$41.6m
$51.5m
68%
$26.4m
$30.6m
$46.9m
$17.6m
$25.1m
$13.1m
FY06 FY07 FY08
----- End of picture text -----
NOTES:
- Revenue in this analysis excludes interest income, is net of property expenses and includes the $7.2 million NPAT contribution from CIP
Annual Results FY08 7
Group Revenue
==> picture [842 x 349] intentionally omitted <==
----- Start of picture text -----
Revenue composition
$41.6m
FY07 FY08
$26.4m
$20.4m
$12.0m $12.0m $12.3m
$7.5m
$6.7m
$0.8m
$0.3m
1
CHPT Revenue Services fees Performance fees Transaction fees Development
----- End of picture text -----
NOTE: 1. Services fees include fund management, development management and property management fees.
Annual Results FY08 8
Group Revenue
==> picture [842 x 382] intentionally omitted <==
----- Start of picture text -----
FY07 revenue breakdown FY08 revenue breakdown
Transaction Development
Development
fees 1%
9%
2% Transaction
fees
Performance 8%
fees
23%
Performance
fees
14%
CHPT Revenue CHPT
51% Revenue
46%
Services fees
Services fees 23%
23%
----- End of picture text -----
Annual Results FY08 9
Group EBITDA
FY08 EBITDA growth of 76%
==> picture [842 x 245] intentionally omitted <==
----- Start of picture text -----
$66.8m
CHL EBITDA CHPT EBITDA
76%
$40.4m
$38.0m
$21.8m $25.9m
$17.3m $26.5m
$12.2m
$4.5m
FY06 FY07 FY08
----- End of picture text -----
- Strong EBITDA growth in Charter Hall Limited (CHL) and Charter Hall Property Trust (CHPT)
Annual Results FY08 10
Group EBITDA
Corporate Vs. trust EBITDA split
FY07 EBITDA $38.0 million[1]
FY08 EBITDA $66.8 million[1]
- Annuity style EBITDA contributes 78%
==> picture [343 x 203] intentionally omitted <==
----- Start of picture text -----
Corporate EBITDA
(annuity) 15%
Corporate EBITDA
(other) 17%
Trust EBITDA
(annuity) 68%
----- End of picture text -----
==> picture [333 x 196] intentionally omitted <==
----- Start of picture text -----
Corporate EBITDA
(annuity) 17%
Trust EBITDA
(annuity) 61%
Corporate EBITDA
(other) 22%
----- End of picture text -----
NOTE:
- Corporate EBITDA (annuity) includes base fund management, development management and property management income. Corporate EBITDA (other) includes all other corporate income streams.
Annual Results FY08 11
Group EPS and DPS
Group Underlying EPS and DPS
- FY08 Underlying EPS growth of 34%
==> picture [480 x 214] intentionally omitted <==
----- Start of picture text -----
12.74 12.60
EPS DPS 34%
10.44
9.51
47%
7.10
6.47
FY06 FY07 FY08
----- End of picture text -----
Annual Results FY08 12
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
Charter Hall Property Trust
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
==> picture [842 x 22] intentionally omitted <==
==> picture [842 x 21] intentionally omitted <==
----- Start of picture text -----
ONE30 Stirling Street, Perth WA Annual Results FY08 13
----- End of picture text -----
==> picture [842 x 22] intentionally omitted <==
Charter Hall Property Trust
CHPT investments[1]
-
90% of the portfolio revalued independently
-
0.28% expansion in weighted average cap rate offset by strong rental increases and development margin creation
-
0.34% weighted average expansion in valuation discount rate/property IRR
-
Like for like change in portfolio valuation +$40 million
| CHPT co-investment |
Market cap rate |
Fixed rental reviews |
Valuer’s discount rate |
Passing rent as % of market |
Like for like change in cap rate2 |
||
|---|---|---|---|---|---|---|---|
| ($m) | (%) | (%) | (%) | (%) | (%) | ||
| Direct Properties (Chullora) | 17 | 8.25 | 3.63 | 8.9 | 121.5 | - | |
| Core Plus Office Fund (CPOF) | 193 | 6.77 | 4.01 | 8.8 | 86.5 | 0.39 | |
| Core Plus Industrial Fund (CPIF) | 58 | 7.09 | 3.00 | 8.9 | 96.5 | 0.18 | |
| Core Plus Retail Fund (CPRF) | 155 | 7.04 | 3.21 | 8.8 | 97.2 | 0.23 | |
| Diversified Property Fund (DPF) | 24 | 7.10 | 3.39 | 8.8 | 89.7 | 0.11 | |
| Charter Hall Umbrella Fund (CHUF) | 50 | 6.98 | 3.48 | 8.9 | 93.5 | 0.27 | |
| Total/average | 497 | 6.98 | 3.55 | 8.9 | 93.1 | 0.28 |
NOTES:
- Post raising of CPRF. 2. Change in cap rate over period from 31 Dec 2007 to 30 June 2008 on assets owned over that whole period. See Appendix F for more detail. Annual Results FY08 14
Charter Hall Property Trust
CHPT investment portfolio metrics
Weighted average lease expiry (By income)
Sector diversification (By income)
==> picture [425 x 238] intentionally omitted <==
----- Start of picture text -----
Direct Properties 2.4
DPF 7.6
CPIF 12.6
CPOF 8.0
CPRF 9.0
CHUF 9.5
Weighted Average 8.7
----- End of picture text -----
==> picture [221 x 203] intentionally omitted <==
----- Start of picture text -----
Industrial
19%
Retail
35%
Office
46%
----- End of picture text -----
Annual Results FY08 15
Charter Hall Property Trust
CHPT investment portfolio metrics
Asset diversification (By value)
Geographical diversification (By value)
==> picture [233 x 226] intentionally omitted <==
----- Start of picture text -----
Direct
CHUF Properties DPF
10% 3% 5%
CPIF
12%
CPRF
31%
CPOF
39%
----- End of picture text -----
==> picture [245 x 218] intentionally omitted <==
----- Start of picture text -----
NZ
3%
WA
17% Qld
25%
SA & ACT
3%
Vic
26% NSW
26%
----- End of picture text -----
Annual Results FY08 16
Charter Hall Property Trust
CHPT’s top 20 tenants
==> picture [26 x 7] intentionally omitted <==
----- Start of picture text -----
12.8%
----- End of picture text -----
==> picture [842 x 358] intentionally omitted <==
----- Start of picture text -----
6.4%
5.2%
4.7% 4.6%
3.3%
2.4%
2.1% 2.0%
1.8%
1.6% 1.5%
1.3% 1.2%
1.0% 1.0% 1.0% 1.0% 0.9% 0.8%
Wesfarmers Telstra St George Coles Woolworths Mercer K&S Freight Volvo Hatch Fastline Westpac
Harvey Norman American Express Aust Government Monash University The Good Guys Central Queensland University Parsons Brinkerhoff Wilson's Parking Double One Furniture
----- End of picture text -----
Annual Results FY08 17
==> picture [842 x 50] intentionally omitted <==
Managed Funds (Core and Core Plus)
==> picture [842 x 51] intentionally omitted <==
==> picture [842 x 51] intentionally omitted <==
==> picture [842 x 50] intentionally omitted <==
==> picture [842 x 51] intentionally omitted <==
==> picture [842 x 50] intentionally omitted <==
==> picture [842 x 51] intentionally omitted <==
==> picture [842 x 51] intentionally omitted <==
==> picture [842 x 50] intentionally omitted <==
==> picture [842 x 51] intentionally omitted <==
----- Start of picture text -----
34 Hunter Street, Sydney NSW Annual Results FY08 18
----- End of picture text -----
Core Plus Retail Fund
Update on CPRF
==> picture [238 x 16] intentionally omitted <==
----- Start of picture text -----
CPRF structure prior to first close
----- End of picture text -----
-
First close on 30 July 2008
-
$250 million equity drawn:
-
External wholesale investors $95 million[1]
-
CHPT holds remaining $155 million
-
Equity raising to continue with progressive closes during FY09
==> picture [226 x 147] intentionally omitted <==
----- Start of picture text -----
Debt
CHC
$261m
100% ($435m)
CPRF
Properties
$435m [2]
----- End of picture text -----
-
CPRF debt facility is provided by National Australia Bank (NAB) and St George Bank
-
CPRF now an off balance sheet fund
NOTES:
==> picture [218 x 16] intentionally omitted <==
----- Start of picture text -----
CPRF structure post first close
----- End of picture text -----
==> picture [295 x 153] intentionally omitted <==
----- Start of picture text -----
Debt External
CHC
$50m investors
62% ($155m) 38% ($95m)
Debt
CPRF
$185m
Properties
$435m [2]
----- End of picture text -----
- Including $60 million from CHUF. 2. Includes $5 million of transaction costs, unamortised for unit pricing purposes. Accounting total assets of $430 million.
Annual Results FY08 19
Core Plus Retail Fund
Launched July 2008
| Key Metrics | At First Close |
|---|---|
| FUM (Completed Basis) | $495m |
| Balance sheet assets1 | $427m |
| Number of assets | 17 |
| CHPT stake | 62% |
| Total debt1 | $182m |
| Fund gearing2 | 43% |
| Debt facility duration | 3.0yrs |
| % of debt hedged | 96% |
| Weighted av. hedge expiry | 6.3yrs |
| Gross IRR to date | N/A |
| Performance fee payable | FY11 |
| Unit Price | $1.00 |
| Weighted av. cap rate | 7.04% |
| WALE | 9.0yrs |
Geographical diversification
==> picture [60 x 53] intentionally omitted <==
Asset diversification
==> picture [117 x 77] intentionally omitted <==
Vic 39% Qld 31% NSW 16% NZ 8% ACT 5% WA 1%
Bunnings Australia Portfolio, 25% (6 assets) Bluewater Square, Qld 14% Home HQ Nunawading, Vic 14% Mentone Harvey Norman Centre, Vic 13% Menai Central, NSW 8% Home HQ Ipswich, Qld 7% Mentone Showrooms, Vic 5% Foodtown, Auckland NZ 5% Harvey Norman, Dunedin NZ 3% Rothwell Homemaker Centre, Qld 3% Bunnings, Bendigo Vic 2% Bunnings, Kalgoorlie WA 1%
NOTES:
- Net of $3 million cash. 2. Total debt net of cash divided by balance sheet assets net of cash.
Annual Results FY08 20
Core Plus Office Fund
Launched June 2006
Geographical diversification
| Key Metrics | 31 July 2008 | |
|---|---|---|
| FUM (Completed Basis) | $1,600m | |
| Balance sheet assets1 | $1,428m | |
| Number of assets | 17 | |
| CHPT stake | 23% | |
| Total debt1 | $658m | |
| Fund gearing2 | 46% | |
| % of debt hedged Average debt facilities duration |
76% 1.8yrs |
|
| Weighted av. hedge expiry | 6.6yrs | |
| Gross IRR to date | 19.2% | |
| Performance fee payable | FY09 | |
| Unit Price | $1.22 | |
| Weighted av. cap rate | 6.77% | |
| WALE | 8.0yrs |
==> picture [72 x 65] intentionally omitted <==
Asset diversification
==> picture [86 x 49] intentionally omitted <==
NOTES:
- Net of $22 million cash. 2. Calculated as total debt net of cash divided by balance sheet assets net of cash.
NSW 33% Qld 24% Vic 23% WA 18% SA 2%
Northbank Plaza, Qld 12.4% 11 Exhibition St, Vic 11.8% 275 George St, Qld 11.6% Atrium, NSW 10.0% St George Bank, NSW 8.3% 167 Macquarie St, NSW 5.9% ONE30 Stirling St, WA 5.7% 225 St Georges Tce, WA 5.5% 333 George St, NSW 5.4% 570 Bourke St, Vic 5.0% Monash University, Vic 4.3% 109 St Georges Tce, WA 3.9% 34 Hunter St, NSW 3.0% Hatch, 144 Stirling St, WA 2.9% 150 Queen St,Vic 2.1% Bank SA, SA 1.3% 151 Pirie St, SA 0.9%
Annual Results FY08 21
Core Plus Industrial Fund
Launched April 2007
| Key Metrics | 31 July 2008 | |
|---|---|---|
| FUM (Completed Basis) | $339m | |
| Balance sheet assets1 | $398m | |
| Number of assets | 11 | |
| CHPT stake | 25% | |
| Total debt1 | $143m | |
| Fund gearing2 | 36% | |
| Average debt facilities duration |
2.6yrs | |
| % of debt hedged | 108% | |
| Weighted av. hedge expiry | 7.8yrs | |
| Gross IRR to date | 16.1% | |
| Performance fee payable | FY10 | |
| Unit Price | $1.10 | |
| Weighted av. cap rate | 7.09% | |
| WALE | 12.6yrs |
Geographical diversification
==> picture [40 x 45] intentionally omitted <==
Asset diversification
==> picture [47 x 47] intentionally omitted <==
WA 48% Qld 29% Vic 15% NSW 9%
Coles Distribution Centre, WA 19.0% 123-135 Kewdale Rd, WA 4.5% 309 Fitzgerald Rd, Vic 4.2% 375 Eastern Vally Way, NSW 4.0% Melbourne Airport, Vic 3.5% 200 Holt St, Qld % 17 Sugarmill Rd, Qld 6.1% 772-776 Boundary Rd, Qld 5.9% 140-150 Robinson Rd, Qld 2.6% 7 Viola Pl, Qld 1.4% 160 Robinson Rd, Qld 1.1%
NOTES:
- Net of $9 million cash. Consolidates 100% of the Coles Distribution Centre. 2. Calculated as total debt net of cash divided by balance sheet assets net of cash.
Annual Results FY08 22
Diversified Property Fund
Launched October 2005
| Key Metrics | 31 July 2008 |
|---|---|
| FUM (Completed Basis) | $249m |
| Balance sheet assets1 | $239m |
| Number of assets | 12 |
| CHPT stake2 | 18% |
| Total debt1 | $114m |
| Fund gearing3 | 48% |
| Average debt facilities duration |
2.2yrs |
| % of debt hedged | 100% |
| Weighted av. hedge expiry | 5.9yrs |
| Gross IRR to date | 25.5% |
| Performance fee payable | FY09 |
| Unit Price | $1.217 |
| Weighted av. cap rate | 7.10% |
| WALE | 7.6yrs |
Geographical diversification
Asset diversification
==> picture [106 x 60] intentionally omitted <==
WA 42% NSW 32% Vic 22% Qld 4%
Coles Distribution Centre, WA 18.6% Kent St, NSW 18.4% Kings Park Rd, WA 12.0% St Georges Tce WA 11.6% Berry St, NSW 9.6% Foster's Portfolio, Vic 8.2% Corio, Vic 4.9% Tullamarine, Vic 4.3% Glover St, NSW 4.2% St Pauls Tce, Qld 3.6% Mulgrave, Vic 2.6% Mitcham, Vic 2.0%
NOTES:
- Net of $3 million cash. 2. Stake increases to 24% when including short term bridging loan. 3. Calculated as total debt net of cash divided by balance sheet assets net of cash.
Annual Results FY08 23
Charter Hall Limited
==> picture [103 x 90] intentionally omitted <==
==> picture [226 x 13] intentionally omitted <==
----- Start of picture text -----
Atrium, 60 Union Street, Pyrmont NSW
----- End of picture text -----
Funds Management Model
| � � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
� � � � � � � � � � � � � � � � � CIP1 � � CPRF � � � DPF � � CHUF � � � CHIF4 � � � CPIF � � � CPOF Direct CHOF53 CHOF42 � � � � Opportunistic Core Plus Core (retail) Charter Hall |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| CIP1 | CHOF42 | CHOF53 | CPOF | CPIF | CPRF | DPF | CHUF | CHIF4 | Direct | ||
| Investment returns | |||||||||||
| Direct property income | � | ||||||||||
| Co-investment income | � | � | � | � | � | ||||||
| Development investment income | � | � | � | ||||||||
| Fees – enhance ROE | |||||||||||
| Base fund management fees | � | � | � | � | � | � | � | � | |||
| Property management fees | � | � | � | � | |||||||
| Development management fees | � | � | � | � | � | ||||||
| Performance fees | � | � | � | � | � | � | � | � | |||
| Transaction fees | � | � | � | ||||||||
NOTES:
- Commercial and Industrial Properties Pty Ltd (CIP). 2. Charter Hall Opportunity Fund 4 (CHOF4). 3. Charter Hall Opportunity Fund 5 (CHOF5). 4. Charter Hall Investment Funds (CHIF2-6).
Annual Results FY08 25
Return on Equity (ROE)
Fund management model enhances ROE[1]
| g • Return on equity enhanced by fund management fees • Opportunity to improve on ROE – reduce co-investment stakes in Core Plus funds – realise performance fees in Core Plus funds 43.4% DPF 413.0% CHOF4/5 15.3% 20.0% Indicative CHC FY08 ROE Fund CPIF CPOF |
CPIF CPOF Indicative FY08 ROE |
|---|---|
| 45.5 106.3 Average FY08 CHC co-investment |
|
| (1.0) (1.5) Indicative overhead expense2 15.3% 20.0% CHC Indicative ROE excl performance fee 19.2% 25.3% CHC Indicative ROE 8.7 26.9 CHC total annual return potential 1.8 5.6 Pro rata performance fee potential3 3.2 11.9 FY08 valuation uplift on co-investment 8.3% 8.8% CHC yield on co-investment 3.8 9.4 FY08 income to CHC - 0.7 Development management fee 1.6 5.0 Asset management fee 3.2 5.2 Co-investment income |
NOTE:
Unless otherwise indicated income in the ROE analysis reflects FY08 actual income. Valuation uplift on co-investment excludes realised capital gain. Indicative ROEs in this analysis calculated by allocating part of Charter Hall’s overhead to each fund.
Performance fee potential equal to 0.5% of average FUM over FY08 actual performance fee achieved may be lower.
Annual Results FY08 26
Return On Equity (ROE)
Indicative ROE for DPF, CHOF4 and CHOF5[1]
| (1.0) Indicative overhead expense2 36.2% CHC indicative ROE excl. performance fee 43.4% CHC indicative ROE 4.5 CHC total annual return potential 0.8 Pro rata performance fee potential3 1.0 FY08 valuation uplift on co-investment 26.9% CHC yield on co-investment 2.8 FY08 net income to CHC - Development management fee 1.6 Transaction fee 1.4 Asset management fee 0.8 Co-investment income 10.4 Average FY08 CHC co-investment DPF FY08 indicative ROE |
10.1 Performance fee 413.0% CHC indicative ROE 11.9 Total return to CHC (8.0) Indicative overhead expense2 8.3 Development management fee 1.2 Asset management fee 0.3 Co-investment income 2.9 Average FY08 CHC co-investment CHOF FY08 Indicative ROE |
|
|---|---|---|
NOTE:
- Unless otherwise indicated income in the ROE analysis reflects FY08 actual income. Valuation uplift on co-investment excludes realised capital gain. 2. Indicative ROEs in this analysis calculated by allocating part of Charter Hall’s overhead to each fund. 3. Calculated as one third of the performance fee of $2.3 million accrued in FY08.
Annual Results FY08 27
Funds Under Management (FUM)
Funds under management of $3.89 billion[1]
==> picture [842 x 315] intentionally omitted <==
----- Start of picture text -----
Charter Hall FUM
$3,895m
Wholesale Investor Funds Retail Investor Funds Property
$17m
$3,281m $596m
Opportunistic Core Plus
$847m $2,434m
CHOF4 CHOF5 CPOF CPIF CPRF DPF CHUF CHIFs Chullora
$490m $357m $1,600m $339m $495m $249m $223m $124m $17m
----- End of picture text -----
NOTE: 1.
Post CPRF first close.
Annual Results FY08 28
Group FUM
39% growth in total FUM
| grow n oa 0.28 0.33 0.65 0.83 1.97 0.14 0.19 0.25 $1.06bn $1.35bn $2.81bn 0.60 2005 2006 2007 CHPT Wholesale Retail |
143 596 3,895 3,281 17 30 June 08 ($m) Change (%) 66 39% (97) 3.28 0.60 0.02 $3.90bn 2008 |
|
|---|---|---|
| 30 June 07 ($m) Funds under management |
||
| 595 CHPT |
||
| 1,971 Wholesale |
||
| 246 Retail |
||
| 2,812 Total |
Annual Results FY08 29
Wholesale FUM
| 66% 3,281 1,971 Total n/a 495 - CPRF 21 339 280 CPIF 60 1,600 999 CPOF 22 847 692 CHOF4 and CHOF5 Change (%) 30 June 08 ($m) 30 June 07 ($m) Wholesale Funds 66% growth in wholesale FUM 0.65 0.61 0.69 0.85 0.23 1.00 1.60 0.28 0.34 0.49 $0.65bn $0.83bn $1.97bn $3.28bn 2005 2006 2007 2008 CHOF CPOF CPIF CPRF |
|
|---|---|
Annual Results FY08 30
Retail FUM
| 143% 596 246 Total n/a 223 - CHUF 102 249 124 DPF 2 124 122 CHIF2-6 Change (%) 30 June 08 ($m) 30 June 07 ($m) Retail Funds 143% growth in retail FUM 0.14 0.12 0.12 0.05 0.12 0.25 0.22 $0.14bn $0.19bn $0.25bn $0.60bn 0.14 2005 2006 2007 2008 CHIFs DPF CHUF |
|
|---|---|
Annual Results FY08 31
Capacity to grow FUM
Expertise and acquisition capacity focused on enhanced and opportunistic opportunities
| 691 669 22 N/A 621 847 Opportunistic 3,895 2,434 614 334 Core Plus 956 N/A Total Core $3.89bn $0.96bn $1.30bn $0.69bn Current FUM Development pipeline Acquisition capacity Pipeline included in current FUM of $3.89bn Additional pipeline and acquisition capacity of $1.65bn |
|
|---|---|
Annual Results FY08 32
Managed funds performance
Gross equity IRRs (since inception) – Outperformed target returns
| CHOF 4 and 5 CPIF CPOF DPF |
Hurdle return1 Target return Fund 13% 20% CHOF 4 and 5 10% 11% CPIF 12% 10% 11% 10% CPOF DPF 42.0% |
||
|---|---|---|---|
| 16.1% 19.2% 25.5% |
|||
| Hurdle Return |
NOTE: 1.
CHC performance fee is a share of outperformance over hurdle return.
Annual Results FY08 33
Development
==> picture [103 x 90] intentionally omitted <==
Development Exposure
Charter Hall development exposure
-
Charter Hall has experienced and proven in-house development expertise
-
All Charter Hall developments undertaken in Core Plus and Opportunistic funds
-
Charter Hall derives development investment income from investments in CIP and CHOFs
-
No on balance sheet development exposure
==> picture [571 x 187] intentionally omitted <==
----- Start of picture text -----
Charter Hall Development
Exposure
Development Investment [1] Development Performance Fees
Management Fees
CIP
Opportunistic Funds Opportunistic Funds
$44m investment [2]
CHOFs
Core Plus Funds Core Plus Funds
$6m investment
----- End of picture text -----
NOTES: 1. As at 30 June 2008. 2. Amount includes $3.8 million of retained earnings. Original investment of $40 million.
Annual Results FY08 35
Development Pipeline
Core plus funds development pipeline
-
Value creation counters cap rate expansion
-
Long-term portfolio target of 30% exposure to Enhanced and 70% exposure to Core
==> picture [437 x 111] intentionally omitted <==
----- Start of picture text -----
$2.0bn
$1.5bn
$0.5bn
Core Plus Opportunistic Total development pipeline
----- End of picture text -----
| Project | Fund | Sector | Completion value | Completion date |
|---|---|---|---|---|
| ($m) | (CY) | |||
| Ipswich Home HQ, Ipswich, Qld | CPRF | Bulky goods | 35 | 2008 |
| Harvey Norman Centre, Mentone, Vic | CPRF | Retail | 68 | 2010 |
| Bluewater Plaza, Redcliffe, Qld | CPRF | Retail | 62 | 2008 |
| 275 George Street, Brisbane, Qld | CPOF (50%) | Office | 187 | 2009 |
| ONE30 Stirling Street, Perth, WA | CPOF | Office | 85 | 2009 |
| 200 Holt Street, Pinkenba, Qld | CPIF | Industrial | 22 | 2009 |
| 772-776 Boundary Rd, Richlands, Qld | CPIF | Industrial | 18 | 2009 |
| Total share of Core Plus developments | 476 |
Annual Results FY08 36
Development Case Study
Case 1 – ONE30 Stirling Street, Perth WA (CPOF Project)
Development skills creating value
Project strategy
-
Acquired 130-144 Stirling Street in August 2005
-
Opportunity to capitalise on demand for in a rapidly growing Perth office market
-
Acquisition of core office building with quality tenant (Hatch Building)
-
Construction of a new A-grade office building (ONE30 Stirling Street) on existing car park
-
4.5 star Nabers rating and a 4 star Green Star Rating
-
12,000m[2] NLA
-
78% pre-leased to Police & Nurses Credit Union and Commonwealth Government
Project metrics (ONE30 Stirling Street)
-
Total project costs $73 million
-
Project duration 30 months
-
Development margin 16%
-
Equity IRR over project period forecast to be 35%
Valuation metrics (ONE30 Stirling Street)
-
Valuation on completion $84.5 million
-
• Market cap rate 7.25%
==> picture [323 x 243] intentionally omitted <==
Annual Results FY08 37
Development Pipeline
Opportunistic funds development pipeline
| • CHOF4 $165 million equity fully allocated |
||||
|---|---|---|---|---|
| • CHOF5 $165 million of $300 million equity |
||||
| commitments allocated | $1.5bn | $2.0bn | ||
| • Average Gross IRR over 12 years of 30% |
$0.5bn | |||
| • CHOF4/5 forecast equity IRR of 42% |
Core Plus | Opportunistic | Total development pipeline | |
| Project | Fund | Completion Sector |
value | Completion date |
| ($m) | (CY) | |||
| 275 George Street, Brisbane, Qld | CHOF4 (50%) | Office | 187 | 2009 |
| Alluvion, 54-58 Mounts Bay Road, Perth, WA | CHOF4 (50%) | Office | 103 | 2010 |
| HOME HQ, North Shore, Sydney, NSW | CHOF4 | Bulky goods | 132 | 2009 |
| Home HQ, Gepps Cross, Adelaide, SA | CHOF4 (50%) | Bulky goods | 59 | 2009 |
| Mentone Residential, Mentone Vic | CHOF4 | Residential | 73 | 2012 |
| Nelson Park Mega Centre, Hastings, NZ | CHOF5 | Bulky goods | 56 | 2009 |
| Whakatu Site, Hastings, NZ | CHOF5 | Bulky goods | 18 | 2011 |
| 186-202 Pier & Nash Streets, Perth, WA | CHOF5 | Office | 318 | 2011 |
| 1406-1408 Anzac Parade, Little Bay, NSW | CHOF5 | Residential | 444 | 2012 |
| 40 Creek St, Brisbane Qld | CHOF5 | Office | 127 | 2009 |
| Total share of Opportunistic developments | 1,517 |
Annual Results FY08 38
Development Case Study
Case Study 2 – Northbank Plaza, Brisbane Qld (CHOF4 project)
Significance outperformance through active development management
Project strategy
-
Acquired in December 2005
-
Opportunity to capitalise on supply and demand dynamics in Brisbane office market
-
Complete refurbishment, reposition and re-lease
-
Upgraded to an A-grade standard, 4 star Nabers rating
-
• 26,740m[2] NLA
-
100% pre-leased at practical completion
-
67% to Telstra with 4.5%pa fixed growth secured
Project metrics (CHOF4)
-
Total project costs $62.5 million
-
Project duration 28 months
-
Development profit $35 million
-
Development margin 56%
-
Achieved Project equity IRR 97.6%
Sale metrics
- 50% sold at valuation on completion (30 June 08) $97.5 million
==> picture [236 x 369] intentionally omitted <==
Annual Results FY08 39
CIP
-
Development investment • CIP FY08 NPAT of $14.4 million
-
• 50% interest in CIP contribution to CHC profit of $7.2 million
-
• Completed 175,000m[2] of projects during FY08 – tenants secured include Coles, Toll Holdings, Alinta, Boeing, Fosters, Australian Air Express and Startrack Express
-
• Currently 210,000m[2] of projects under construction
-
• More challenging market conditions, however CIP well positioned – primarily industrial pre-lease development business
-
– predominantly off balance sheet developments with minimal or no equity investment
-
– well established client relationships
-
• CIP opened a Brisbane office during FY08 in addition to Sydney and Melbourne long-term established locations
-
• Projects completed and/or under construction in all capital cities
| CIP income | FY08 | |
|---|---|---|
| (100%) | ($m) | |
| EBITDA Corporate overhead Gross profit |
20.8 (9.8) 30.7 |
|
| PBT Interest expense Depreciation and amortisation |
20.6 (0.0) (0.2) |
|
| Tax expense | (6.2) | |
| NPAT | 14.4 |
Annual Results FY08 40
Financial Summary
==> picture [103 x 90] intentionally omitted <==
Annual Results FY08 41
Income Statement
| - 0.9 Unrealised foreign exchangegain 56% 59% 77% 73% 88% 58% Change (%) 43.2 - 11.5 31.7 (1.7) (3.8) 37.1 (14.1) 51.3 25.0 0.4 24.3 0.3 26.3 - 6.5 19.8 FY07 ($m) (22.7) Expenses 67.5 NPAT after fair value adjustments(AIFRS) FY08 ($m) 46.9 Total CHL income 0.2 Other trust income 9.5 Investment income 50.5 NPAT 3.0 Tax (18.3) Net interest expense 39.0 Funds management income 7.5 Development investment income 41.6 Total CHPT income 0.4 Other corporate income 65.8 EBIT 88.5 Total income 0.8 Gains on sale 15.3 Fair value adjustments 31.8 Direct net property income |
|
|---|---|
Annual Results FY08 42
Earnings Reconciliation
| - (0.9) Foreign exchange movements 0.9 2.7 Employee LTIP FY07 ($m) FY08 ($m) 34.2 52.7 Underlying NPAT - (0.8) Gains on sale of investments (11.5) (15.3) Fair value adjustments 0.3 0.4 Amortisation of lease incentives 1.3 (0.8) Other 67.5 NPAT (AIFRS) 43.2 |
|
|---|---|
Annual Results FY08 43
Cashflow Reconciliation
-
Cash distribution coverage of circa 106%
-
Only substantial difference between Underlying NPAT and cashflow is accrual of certain fees
-
• $10.2 million of FY08 accrued fees paid by August distribution date
| FY08 Cashflow Reconciliation | ($m) | ||
|---|---|---|---|
| Underlying Earnings | 52.7 | ||
| Difference between Underlying Earnings and cashflow from | (7.5) | ||
| operations | |||
| Net cashflow from operating activities | 45.3 | ||
| FY08 accrued fees paid by August distribution date | 10.2 | ||
| Total cashflow | 54.6 | ||
| Distribution | 52.2 | ||
| Cash distribution coverage | 106% | ||
| Major items accrued in FY08 | ($m) | Current Status | Payment date |
| Dividend from CIP | 2.2 | Declared | Aug-08 |
| Acquisition fees on CHUF investments | 3.0 | Invoiced | Aug-08 |
| Performance fee on Northbank project (CHOF 4) | 5.0 | Invoiced | Aug-08 |
| DPF performance fee | 2.3 | Forecast | Nov-08 |
| Performance fee on 275 George Streetproject(CHOF 4) | 3.0 | Forecast | May-09 |
| Total | 15.5 |
Annual Results FY08 44
Capital Management
| 7.4% 6.0 yrs 75% 2.0 yrs 43.5% 31.2% $244.8m 30 Jun 08 $41.0m Debt balance (net of $9m cash) 39.1% ‘Look through’ gearing2 160% Portion of net debt hedged Post CPRF close Key Metrics 7.1% Gearing1 7.3% Weighted average fixed rate(includingmargin) 2.7 yrs Weighted average interest hedge duration 3.0 yrs Debt maturity |
|
|---|---|
NOTES:
-
Calculated as Borrowings net of cash over total assets net of cash.
‘Look through’ gearing calculated as follows: Charter Hall direct net debt plus the net debt in funds in which the Group co-invests multiplied by the respective co-investment percentage in each fund gives Charter Hall’s total gross exposure to debt. This grossed net debt figure is divided by grossed up assets (net of cash). Grossed up assets is calculated as direct assets (excluding co-investment stakes) plus assets in funds in which the Group co-invests multiplied by the respective co-investment percentage in each fund.
Annual Results FY08 45
==> picture [842 x 67] intentionally omitted <==
Outlook
==> picture [842 x 67] intentionally omitted <==
==> picture [842 x 67] intentionally omitted <==
==> picture [842 x 67] intentionally omitted <==
==> picture [842 x 67] intentionally omitted <==
==> picture [842 x 67] intentionally omitted <==
==> picture [842 x 67] intentionally omitted <==
==> picture [842 x 68] intentionally omitted <==
----- Start of picture text -----
Sydney Wharf, Pyrmont NSW Annual Results FY08 46
----- End of picture text -----
Strategy
-
CHC co-investment funds management model now well established
-
real estate fund manager with co-investments in managed funds
-
in-line with stated strategy
-
substantially enhances return on equity
-
Charter Hall well supported in current market
-
meaningful market share in wholesale and retail fund management sector
-
continued out-performance of benchmark returns
-
- recent substantial fall in swap rates should positively influence buyer and valuer expectations of discount rates and cap rates
-
Capitalise on continued demand from investors
-
particularly for Enhanced and Opportunistic product in wholesale investor space
-
industry consolidation and flight to institutional quality fund managers in retail investor space
-
Charter Hall developing new fund initiatives and continue to grow existing funds
-
focus on off balance sheet model
-
maintain strong investor relationships to secure off balance sheet equity for the establishment and seeding of new fund initiatives
-
Continue to retain and recruit specialist real estate skills and strong support team
Annual Results FY08 47
Capital Management
-
Target CHC gearing range of 0% to 20%[1]
-
Managed funds’ debt facilities all non recourse to CHC
-
CHC capital requirements going forward include:
-
undrawn equity commitments to managed funds of circa $55 million[2]
-
co-investments for new fund initiatives
-
no on balance sheet capital expenditure requirements
-
Potential CHC capital release includes:
-
further CHC selldown of Core Plus co-investment stakes to the 20% stated long-term target
-
CPRF - $105 million
-
CPOF - $28 million
-
CPIF - $12 million
-
-
sale of only remaining direct property (Chullora, $17 million)
NOTES:
- Measured excluding any potential gearing against directly owned properties. 2. Includes CHC commitments to CPIF ($34 million) and CHOF (estimated maximum requirement of $21 million).
Annual Results FY08 48
EPS and DPS
-
Charter Hall targets FY09 underlying EPS growth of approximately 5%
-
The Charter Hall Board’s current intention is to maintain FY09 DPS at approximately 12.6 cps, provided it is supported by underlying earnings
Annual Results FY08 49
==> picture [842 x 199] intentionally omitted <==
Questions
==> picture [842 x 199] intentionally omitted <==
Appendices
==> picture [842 x 150] intentionally omitted <==
==> picture [842 x 150] intentionally omitted <==
Annual Results FY08 51
Appendix A – Revenue Contribution
FY08 Revenue contribution
| 88.5 0.6 7.2 0.8 6.1 5.9 19.9 4.8 10.9 32.4 Total 46.9 0.4 7.2 0.8 5.2 5.5 19.9 1.6 5.7 0.6 CHL Revenue 0.4 0.4 Other income 7.5 7.2 0.3 Development investment income 12.3 0.0 2.3 10.1 Performance fees 6.7 0.1 1.6 5.0 Transaction fees 0.6 0.6 Propertymanagement 9.0 8.3 0.7 Development management fees 10.4 0.6 1.4 0.6 1.2 1.6 5.0 Base fees CHL 41.6 0.2 0.8 0.3 3.2 5.2 31.8 CHPT Revenue 0.2 0.2 Other income 9.5 0.8 0.3 3.2 5.2 Co-investment income 31.8 31.8 Rental income CHPT Total Other CIP CHIFs DPF CHUF CHOFs CPIF CPOF CHPT FY08 Revenue($m) |
|
|---|---|
Annual Results FY08 52
Appendix A – Revenue Contribution
FY07 Revenue contribution
| 51.5 0.3 1.1 1.4 0.1 19.5 1.9 5.6 21.6 Total 25.1 0.1 1.1 1.0 19.5 0.2 2.6 0.5 CHL Revenue 0.1 0.1 Other income 0.3 0.3 Development investment income 12.0 0.3 11.8 Performance fees 0.8 0.1 0.7 Transaction fees 0.5 0.5 Propertymanagement 6.9 6.9 Development management fees 4.4 0.7 0.3 0.6 0.2 2.6 Base fees CHL 26.4 0.2 0.4 0.1 1.7 3.0 21.1 CHPT Revenue 0.2 0.2 Other income 5.1 0.4 0.1 1.7 3.0 Co-investment income 21.1 21.1 Rental income CHPT Total Other CIP CHIFs DPF CHUF CHOFs CPIF CPOF CHPT FY07 Revenue($m) |
|
|---|---|
Annual Results FY08 53
Appendix B – Balance Sheet
| 21.2% 31.2% 7.2% Gearing3 $1.12 $1.19 $1.16 NTA($) 409.1 414.0 446.5 Securities on issue(AFIRS) 420.1 437.5 470.0 Securities on issue (all issued)2 461.0 492.3 518.7 Net assets 189.4 309.6 65.1 Total liabilities 30.8 48.6 15.1 Other liabilities 158.6 261.0 50.0 Borrowings 650.4 801.9 583.8 Total assets 76.8 68.5 30.9 Cash,receivables and other assets 0.8 50.3 55.5 Other investments 142.1 243.5 480.2 Investments in funds 430.7 439.6 17.2 Direct property 30 Jun 07 ($m) 30 June 08 ($m) Post CPRF close1 ($m) |
|
|---|---|
NOTES:
-
Post de-consolidation of CPRF, post CHPT investment in CHUF ($50 million) and post DRP raising. 2. Includes securities issued under LTI Plan not recognised under AIFRS. AIFRS ignores LTI securities and interest income generated by Charter Hall on the loans provided to acquire the LTI securities.
Calculated as Borrowings net of Cash over Total Assets net of Cash.
Annual Results FY08 54
Appendix C – Capital Management
-
Charter Hall Group debt maturity profile 3 years (evergreen facility)
-
• Group gearing 7.1%
-
Look-through gearing 39%
-
Information current at 31 July 2008
| Entity | Drawn balance ($m) |
CHC co-invest (%) |
Tangible assets ($m) |
Gearing level (%) |
Gearing limits (%) |
Duration remainin g (yrs) |
Percentag e hedged (%) |
Average term (yrs) |
Average rate (%) |
|---|---|---|---|---|---|---|---|---|---|
| 8.6% 1.6 59% 1.7 n/a 63% 60 15% 38 CHOF5 8.1% 0.9 27% 1.8 n/a 38% 176 3% 67 CHOF4 7.8% 5.9 100% 2.2 65% 48% 239 18% 114 DPF 8.4% 6.3 96% 3.0 55% 43% 427 62% 182 CPRF 7.4% 7.8 108% 2.6 50% 36% 3982 25% 1432 CPIF 7.6% 6.6 76% 1.8 55% 46% 1,428 23% 658 CPOF 7.3% 2.7 160% 3.0 20% 7% 581 100% 41 CHC |
NOTES:
- Stake increases to 24% when including short term bridging loan. 2. Consolidates 100% of the Coles Distribution Centre.
Annual Results FY08 55
Appendix D – CHPT Investments
CHPT investments
| 9 N/A 9 N/A DPF bridging loan 30 June 2008 Post CPRF - -% 50 22% CHUF 497 15 155 58 193 17 CHPT investment ($m) 18%1 62% 25% 23% 100% CHPT stake (%) 683 15 423 58 161 17 CHPT investment ($m) 24% 100% 25% 20% 100% CHPT stake (%) CPRF DPF ordinary equity CPIF CPOF Total Direct Properties |
|
|---|---|
NOTE: 1.
Stake increases to 24% when including short term bridging loan.
Annual Results FY08 56
Appendix E – CHC Securities
Reconciliation of Securities
-
Charter Hall has a loan security plan (LSP or LTI) to provide a long-term incentive to staff
-
loan provided to employee trust by CHC
-
proceeds of loan utilised to acquire CHC securities
-
interest on this loan equal to the distribution yield on securities
-
securities vest over 3 year period (one third each year) subject to satisfying vesting conditions
-
Charter Hall had 437,491,721 securities on issue at 30 June 2008
-
includes 23,508,112 securities related to the loan securities plan
-
these 23.5 million securities are excluded for the calculation of EPS, DPS and NTA
-
the interest income associated with these 23.5 million securities is excluded from CHC’s income statement, neutralising the impact of including or excluding these securities
-
the LSP securities will be included for accounting purposes once the loan associated with these securities has been repaid
-
CHC securities at 30 June 2008, excluding the LSP securities equals 413,983,609 million securities
-
Average number of securities for FY08 equals 413,905,265 securities
Annual Results FY08 57
Appendix F – Property Portfolio
| 8.84% 8.80% 11.25% 8.70% 8.75% 8.25% 9.00% 9.00% 10.00% 9.25% 9.25% 8.75% 9.00% 8.50% 8.25% 8.75% 8.50% 8.25% Valuer’s Discount Rate/ IRR (%) 4.01% 8.0 0.39% 6.38% 6.77% 1,600.4 Total / weighted average 3.70% 4.1 N/A N/A 7.00% 30-Jun-08 79.8 570 Bourke Street, Melbourne Vic (50%) 3.81% 3.8 0.75% 8.25% 9.00% 30-Jun-08 63.0 109 St Georges Terrace, Perth WA 3.42% 16.0 0.20% 6.00% 6.20% 30-Jun-08 68.6 Monash University, 399 Royal Parade, Parkville Vic 4.10% 1.0 0.50% 6.75% 7.25% 30-Jun-08 33.0 150 Queen Street, Melbourne Vic 4.06% 7.4 0.38% 5.75% 6.13% 30-Jun-08 190.0 11 Exhibition Street, Melbourne Vic 3.00% 13.3 0.25% 7.25% 7.50% 30-Jun-08 21.5 Bank SA, Adelaide SA 3.00% 3.6 0.75% 7.25% 8.00% 30-Jun-08 14.7 51 Pirie Street, Adelaide SA 4.31% 4.5 0.96% 7.50% 8.46% 30-Jun-08 88.5 BHP House, 225 St Georges Tce, Perth (50%) 4.50% 10.7 0.75% 6.50% 7.25% 30-Jun-08 84.5 ONE30 Stirling Street, Perth, WA1 4.30% 2.8 0.25% 7.75% 8.00% 30-Jun-08 47.0 Hatch, 144 Stirling Street, Perth, WA 4.43% 10.7 0.25% 6.00% 6.25% 30-Jun-08 187.0 275 George Street, Brisbane, Qld (50%)1 4.52% 8.3 0.50% 6.00% 6.50% 30-Jun-08 200.0 Northbank Plaza, Brisbane, Qld 3.00% 13.3 0.50% 6.50% 7.00% 30-Jun-08 133.0 St George Bank, Kogarah, NSW 3.99% 1.7 (0.62%) 6.50% 5.88% 30-Jun-08 48.5 34 Hunter Street, Sydney, NSW 3.70% 4.3 0.25% 6.95% 7.20% 30-Jun-08 95.0 167 Macquarie Street, Sydney, NSW 3.70% 2.8 0.05% 6.25% 6.30% 30-Jun-08 86.3 331 & 333 George Street, Sydney, NSW 3.90% 10.9 0.25% 5.75% 6.00% 30-Jun-08 160.1 Atrium, 60 Union Street, Pyrmont, NSW Rent reviews (%) WALE (years) MCR Change (%) Mkt cap rate 31 Dec 07 (%) Mkt cap rate 30 Jun 08 (%) Ind. valuation date Ind. value ($m) Core Plus Office Fund (CPOF) |
|
|---|---|
NOTE:
- Projects under development. Independent value represents value on completion. Book values for 275 George St: $90.5 million and ONE30 Stirling St: $29.0 million.
Annual Results FY08 58
Appendix F – Property Portfolio
| 8.89% N/A N/A 9.00% 9.00% 9.00% 9.50% 8.75% 8.75% 9.00% 8.75% 8.75% Valuer’s Discount Rate/ IRR (%) 3.00% 12.6 0.18% 6.91% 7.09% 338.9 Total / weighted average N/A N/A N/A N/A N/A 15-Jul-07 6.9 772-776 Boundary Road, Richlands Qld1 N/A N/A N/A N/A N/A 31-Mar-08 11.2 200 Holt Street, Pinkenba Qld1 3.25% 8.7 0.25% 6.75% 7.00% 30-Jun-08 10.0 Toll, 7 Viola Place, Brisbane Airport Qld 3.00% 6.2 0.25% 7.00% 7.25% 30-Jun-08 28.6 140-160 Robinson Road Geebung, Qld 3.39% 1.8 0.25% 7.25% 7.50% 30-Jun-08 21.7 Citiport Industrial Estate, 17 Sugarmill Rd, Meeandah Qld 3.50% 19.3 0.25% 6.75% 7.00% 30-Jun-08 28.8 309 Fitzgerald Road, Derrimut Vic 3.25% 3.3 0.25% 7.25% 7.50% 30-Jun-08 18.3 130-138 Link Road, Melbourne Airport Business Park (CAT & Primus) Vic 3.50% 8.3 0.10% 7.15% 7.25% 30-Jun-08 8.8 55-65 Sky Road, Melbourne Airport Business Park (Kathmandu) Vic 3.50% 5.2 0.30% 7.20% 7.50% 31-Mar-08 35.0 123-135 Kewdale Road Kewdale WA 2.75% 19.8 -% 6.75% 6.75% 30-Jun-08 138.8 Coles Distribution Centre, 136 Horrie Miller Drive, Perth Airport WA (75%) 3.28% 3.9 N/A N/A 7.50% 30-Jun-08 31.0 Chatswood Business Park, 372 Eastern Valley Way, Chatswood NSW Rent reviews (%) WALE (years) MCR Change (%) Mkt cap rate 31 Dec 07 (%) Mkt cap rate 30 Jun 08 (%) Ind. valuation date Ind. value ($m) Core Plus Industrial Fund (CPIF) |
|
|---|---|
NOTE: 1. Projects under development. Book values for Richlands: $7.8 million and Pinkenba: $12.4 million.
Annual Results FY08 59
Appendix F – Property Portfolio
| 8.85% 9.50% 9.50% 8.75% 9.00% 8.50% 9.00% 9.25% 8.75% 9.00% 9.00% 8.75% 8.75% 8.50% 8.25% 8.25% 8.50% 9.00% Valuer’s Discount Rate/ IRR (%) 0.23% 0.25% 0.25% -% 0.50% -% -% 0.25% -% 0.25% -% 0.25% 0.25% 0.50% -% 0.25% 0.25% 0.25% MCR Change (%) 6.81% 7.25% 8.50% 7.00% 6.25% 7.00% 6.50% 7.00% 7.25% 7.00% 7.25% 6.50% 6.50% 6.25% 6.75% 6.50% 6.25% 6.75% Mkt cap rate 31 Dec 07 (%) 1.50% 11.0 7.50% 30-Jun-08 22.2 Foodtown, Auckland New Zealand 3.21% 9.0 7.04% 494.7 Total/ weighted average Rent reviews (%) WALE (years) Mkt cap rate 30 Jun 08 (%) Ind. valuation date Ind. value ($m) Core Plus Retail Fund (CPRF) 2.80% 5.1 8.75% 30-Jun-08 14.2 Harvey Norman, Dunedin New Zealand N/A N/A 7.00% 31-Dec-07 68.3 Mentone Harvey Norman Centre, 61 Nepean Hwy, Mentone Vic1 N/A N/A 6.75% 30-Jun-08 61.5 Bluewater Square, Redcliffe Qld1 N/A N/A 7.00% 31-Dec-07 34.6 Home HQ, 339 Brisbane St, Ipswich Qld1 3.00% 8.6 6.50% 30-Jun-08 17.3 Home HQ, Rothwell Qld 3.00% 4.4 7.25% 30-Jun-08 39.0 Menai Central, Sydney NSW 3.15% 5.2 7.25% 30-Jun-08 24.6 Mentone Showrooms, 25 Nepean Hwy, Mentone Vic 3.70% 7.5 7.25% 30-Jun-08 69.0 Home HQ Nunawading, Whitehorse Rd, N’wading Vic 3.00% 8.5 7.25% 30-Jun-08 6.6 Bunnings, Kalgoorlie WA 3.00% 11.0 6.75% 30-Jun-08 18.8 Bunnings, Nerang Qld 3.00% 11.0 6.75% 30-Jun-08 21.3 Bunnings, Stafford Qld 3.00% 11.0 6.75% 30-Jun-08 25.6 Bunnings, Penrith NSW 3.00% 11.0 6.75% 30-Jun-08 13.8 Bunnings, South Nowra NSW 3.00% 11.0 6.75% 30-Jun-08 23.5 Bunnings, Belconnen ACT 3.00% 11.0 6.50% 30-Jun-08 25.4 Bunnings, Box Hill Vic 3.00% 8.5 7.00% 30-Jun-08 9.1 Bunnings, Bendigo Vic |
|
|---|---|
NOTE:
- Projects under development. Independent value represents value on completion. Book values for Ipswich: $12.5 million; Redcliffe: $53.2 million; and Mentone: $26.7 million.
Annual Results FY08 60
Appendix F – Property Portfolio
| 8.85% 8.75% 8.25% 8.75% 8.25% 9.00% 9.00% 9.00% 9.25% 8.75% 9.25% 9.25% 9.00% Valuer’s Discount Rate/ IRR (%) 2.75% 19.8 -% 6.75% 6.75% 30-Jun-08 46.3 Coles Distribution Centre, Horrie Miller Drive, Perth Airport WA (25%) 3.39% 7.6 0.11% 6.99% 7.10% 249.3 Total/ weighted average Rent reviews (%) WALE (years) MCR Change (%) Mkt cap rate 31 Dec 07 (%) Mkt cap rate 30 Jun 08 (%) Ind. valuation date Ind. value ($m) Diversified Property Fund (DPF) 3.00% 4.2 -% 7.50% 7.50% 15-Aug-07 6.4 22-28 Compark Circuit, Mulgrave Vic 3.75% 9.0 -% 7.25% 7.25% 21-Dec-07 20.5 Foster's Portfolio, Abbotsford Vic 2.93% 2.0 -% 6.25% 6.25% 27-Sep-07 23.9 53 Berry Street, North Sydney NSW 3.30% 4.4 (0.13%) 7.88% 7.75% 30-Jun-08 10.8 Melbourne Airport Business Park, South Centre Road & Jets Court, Tullamarine Vic 3.00% 2.7 (0.10%) 7.85% 7.75% 30-Jun-08 10.5 EMI, 98-100 Glover Street, Cremorne NSW 3.30% 6.0 0.12% 7.38% 7.50% 30-Jun-08 5.2 615-619 Maroondah Highway, Mitcham Vic 3.00% 2.2 (0.25%) 8.00% 7.75% 31-Mar-08 12.1 420 Princes Highway, Corio (Geelong) Vic 3.75% 8.2 0.25% 6.25% 6.50% 30-Jun-08 45.8 400 Kent Street, Sydney NSW (75%) 3.76% 3.3 0.50% 7.00% 7.50% 30-Jun-08 9.0 385 St Pauls Terrace, Brisbane Qld 4.09% 2.8 0.25% 7.25% 7.50% 30-Jun-08 29.0 181 St Georges Terrace, Perth WA 3.79% 2.5 0.25% 7.50% 7.75% 30-Jun-08 30.0 46-50 Kings Park Road, West Perth WA |
|
|---|---|
Annual Results FY08 61
Further Information
David Harrison Joint Managing Director +61 2 8908 4033 [email protected] David Southon Joint Managing Director +61 2 8908 4025 [email protected]
Peter Roberts Chief Financial Officer +61 2 8908 4047 [email protected]
Charter Hall Group Level 11 / 333 George Street Sydney NSW T +61 2 8908 4000 F +61 2 8908 4040 www.charterhall.com.au