AI assistant
CHARTER HALL GROUP — Interim / Quarterly Report 2011
Feb 23, 2011
64645_rns_2011-02-23_981ef6e9-f93e-41a6-b9cc-3df2aeae8d6d.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Charter Hall Group
2011 Half Year Results
24 February 2011
==> picture [781 x 136] intentionally omitted <==
Contents
1 Results summary
2 Property investment
3 Property funds management
4 Development investment
5 Financials and capital management
6 Outlook and guidance
7 Annexures
==> picture [92 x 93] intentionally omitted <==
==> picture [92 x 96] intentionally omitted <==
==> picture [92 x 106] intentionally omitted <==
==> picture [145 x 80] intentionally omitted <==
David Harrison Joint Managing Director
David Southon
Joint Managing Director
Jelte Bakker
Chief Financial Officer
2
Charter Hall Group
01 Results summary
==> picture [781 x 136] intentionally omitted <==
Half year highlights
==> picture [145 x 80] intentionally omitted <==
Earnings in line with FY11 guidance
-
Operating earnings of $30.8m, 118% up on prior corresponding period (pcp)
-
Operating EPS of 10.54cps, 30% up on pcp[1]
-
DPS of 8.00cps, 25% up on pcp[1]
Property investment – EBITDA of $18.3m, 70% up over pcp
-
Fund earnings trending upwards with improving income, higher occupancy and falling debt margins
-
Strong performance of property investments
-
CQO and CQR total return[2] of 43% and 25%
-
Unlisted property portfolio revalued up by $75m (3%)[3]
Property funds management – EBITDA of $10.3m, 273% up over pcp
-
79% of revenue derived from annuity style activities
-
Funds under management (FUM) increased to $10.4bn
-
Progress in reducing funds’ cost of capital and improving quality of earnings
-
Refinanced $1.9bn of debt across the funds and improved weighted average maturity to 2.6 years
Development investment – EBITDA of $2.3m, 123% up over pcp
- Improving outlook for CHC development exposure
Notes:
-
Adjusted to account for 4:1 share consolidation effective 25 November 2010.
-
Source: IRESS. Measured over 20 August 2010 to 21 February 2011.
-
Considers property portfolios of unlisted investment funds in which CHC holds a co-investment.
4
Key metrics
==> picture [145 x 80] intentionally omitted <==
| 1HFY11 | 1HFY104 | Change | |
|---|---|---|---|
| Operating earnings1 | $30.8m | $14.2m | 118% |
| Operating EPS | 10.54cps | 8.10cps | 30% |
| DPS | 8.00cps | 6.40cps | 25% |
| Statutory NPAT | $46.8m | ($57.8m) | n/a |
| At 31 December 2010 | At 30 June 20104 | Change | |
| Funds under management | $10.4bn | $10.2bn | 2% |
| Total Group assets | $933m | $976m | (4%) |
| Total Group net assets2 | $769m | $760m | 1% |
| NTA (per security) | $2.21 | $2.21 | 0% |
| Gearing3 | 6.8% | 7.6%5 | (1%) |
| Look-through gearing | 38.6% | 37.1% | 2% |
Notes:
-
Excludes fair value adjustments, gains/losses on sale, non-cash tax benefits and non cash expenses. 2. Total Group net assets excludes group non-controlling interest in DRF.
-
Calculated as total debt net of cash divided by total tangible assets net of cash.
-
Adjusted to account for 4:1 security consolidation effective 25 November 2010.
-
Reported as 6.5% at 1HFY10 presentation. Calculation now excludes intangible assets.
5
Group business model
==> picture [145 x 80] intentionally omitted <==
Charter Hall is a diversified property group with a vertically integrated business model
Charter Hall Group (ASX:CHC) Stapled Security
Charter Hall Property Trust (CHPT)
Charter Hall Limited (CHL)
==> picture [249 x 179] intentionally omitted <==
----- Start of picture text -----
$163m co-investment $259m co-investment
Wholesale Listed Funds
Unlisted Funds
$3.2bn FUM $5.8bn FUM
$140m co-investment $19m investment
Retail Investor Direct Property
Funds
$1.5bn FUM $19m FUM
----- End of picture text -----
==> picture [426 x 179] intentionally omitted <==
----- Start of picture text -----
$119m book value (intangible) $27m investment
CIP
Investment management
Asset management
50% interest
Property management
Development management $31m co-investment
Leasing services
Wholesale Opportunistic
Transaction services
Investments in CHOF4 and CHOF5
----- End of picture text -----
6
Group earnings breakdown
==> picture [145 x 80] intentionally omitted <==
Operating EBITDA of $30.9m[1] , up from $14.5m on pcp
==> picture [718 x 322] intentionally omitted <==
----- Start of picture text -----
$18.3m
Property Investment
EBITDA
$18.3m (60%)
1HFY10
1HFY11
$10.8m [2]
$10.3m
Funds Management
$2.8m $2.3m EBITDA
Development Investment $10.3m (33%)
$1.0m EBITDA
$2.3m (7%)
Property Investment Funds Management Development Investment
EBITDA EBITDA EBITDA
----- End of picture text -----
Notes:
-
DRF earnings included on a net contribution basis. Refer to Annexure H for more detail. The segment categories in the presentation do not match the categories used in Note 6: Segment Information of the Financial Statements.
-
Previously reported as $14.0m in 1HFY10 presentation. Amended to account for CPRF (now DRF) on a net contribution basis, consistent with 1HFY11 analysis.
7
Charter Hall Group 02 Property investment
==> picture [781 x 136] intentionally omitted <==
Property investment
==> picture [145 x 80] intentionally omitted <==
CHC invests $581m of equity in direct property ($19m) and managed funds ($562m)
- Half year income of $18.3m reflecting average yield of 6.3%
==> picture [762 x 286] intentionally omitted <==
----- Start of picture text -----
Investments (by value) Property income [1] Sector diversity (by value)
Direct Property Direct Property
Retail Investor $19m (3%) Retail Investor $0.1m (1%) Retail
Funds Funds
$177m (31%)
$140m (24%) CQO $5.5m (30%) CQO
$171m (29%) $5.1m (28%)
CQR CQR Office Industrial
$88m (15%) $3.4m (19%) $324m (56%) $79m (14%)
Wholesale Wholesale
Unlisted Funds Unlisted Funds
$163m (28%) $4.1m (23%)
----- End of picture text -----
Notes:
- $0.1m of income received from investment in Direct Industrial Fund (DIF) not reflected in chart.
9
Portfolio metrics
==> picture [145 x 80] intentionally omitted <==
-
Weighted average market capitalisation rate of 8.0%
-
Weighted average rent reviews of 3.7%
-
Weighted average lease expiry of 6.4 years
Look-through lease expiry profile[1]
57%
==> picture [359 x 73] intentionally omitted <==
----- Start of picture text -----
8% 10% 9%
5% 4% 6%
VACANT FY11 FY12 FY13 FY14 FY15 FY16+
Notes:
----- End of picture text -----
Top 10 tenants (31 December 2010)
| Tenant | % Portfolio | |
|---|---|---|
| leased | ||
| (by income) | ||
| Wesfarmers | 8.2% | |
| Woolworths Ltd | 7.6% | |
| Australian Governments2 | 7.1% | |
| Telstra Corporation | 4.1% | |
| Westpac Group | 2.6% | |
| JP Morgan Chase | 1.8% | |
| Suncorp Metway | 1.7% | |
| Subaru | 1.4% | |
| Macquarie Group Ltd | 1.3% | |
| Wilson Parking | 1.1% | |
| Total | 36.8% |
- Shows CHC’s position based on the lease expiry profile of individual funds and CHC’s investment exposure in each fund (weighted on a passing income basis). 2. Includes Federal and State Governments and agencies.
10
Property investment portfolio
Direct property and co-investments (31 December 2010)
==> picture [145 x 80] intentionally omitted <==
| Ownership | CHPT | 1HFY11 | Market cap | Discount | Minimum | |
|---|---|---|---|---|---|---|
| investment1 | CHPT | rate | rate | rental | ||
| income | reviews | |||||
| (%) | ($m) | ($m) | (%) | (%) | (%) | |
| Listed Funds | ||||||
| Charter Hall Office REIT (CQO)1 | 8.8% | 170.7 | 5.1 | 7.8% | 9.0% | 3.6% |
| Charter Hall Retail REIT (CQR)1 | 8.1% | 88.0 | 3.4 | 8.1%5 | 9.2% | 4.3%6 |
| Wholesale Investment Funds | ||||||
| Core Plus Office Fund (CPOF)1 | 16.3% | 109.5 | 2.5 | 7.7% | 9.4% | 3.9% |
| Core Plus Industrial Fund (CPIF)1 | 21.3% | 53.1 | 1.6 | 8.3% | 9.7% | 3.1% |
| Retail Investor Funds | ||||||
| Direct Retail Fund (DRF)2 | 65.9% | 61.8 | 3.4 | 8.3% | 9.6% | 3.7% |
| Diversified Property Fund (DPF)3 | 36.4% | 27.3 | 0.8 | 8.2% | 9.7% | 3.6% |
| Charter Hall Umbrella Fund (CHUF)3 | 24.9% | 41.4 | 1.0 | 8.1% | 9.6% | 3.6% |
| Charter Hall Direct Property Fund (CHDPF)3 | 3.6% | 9.8 | 0.3 | 8.6% | 9.4% | 3.8% |
| Direct Property | ||||||
| Mentone Showrooms4 | 100.0% | 19.1 | 0.1 | 9.0% | 10.0% | 3.0% |
| Total/weighted average | 580.6 | 18.27 | 8.0% | 9.3% | 3.7% |
Notes:
-
CHPT co-investments in CQO, CQR, CPOF and CPIF are equity accounted.
-
CHPT consolidates DRF as at 31 December 2010. For the purposes of this analysis DRF is equity accounted.
-
CHPT co-investments in DPF, CHUF and CHDPF are fair valued accounted.
-
Mentone Showrooms book value of $18.3m with balance made up of residual holdings in Mentone.
-
Australian and European core properties only.
-
Based on Australian specialty leases only.
-
Excludes co-investment income from DIF ($0.1m).
11
Charter Hall Group 03 Property funds management
==> picture [781 x 136] intentionally omitted <==
Property funds management
==> picture [145 x 80] intentionally omitted <==
Funds under management increased from $10.2bn to $10.4bn
30 June 2010
==> picture [300 x 250] intentionally omitted <==
----- Start of picture text -----
Wholesale Unlisted
Funds
$2.5bn (25%)
Retail Investor
Funds
$1.5bn (15%)
Listed Funds
$6.2bn (60%)
----- End of picture text -----
==> picture [369 x 316] intentionally omitted <==
----- Start of picture text -----
31 December 2010
Wholesale Unlisted
Funds
$3.2bn (30%)
Retail Investor
Funds
$1.5bn (14%)
Listed Funds
$5.8bn (55%)
----- End of picture text -----
13
==> picture [145 x 80] intentionally omitted <==
Funds under management reconciliation
Acquisitions and revaluations more than offset negative FX movements and disposals
==> picture [680 x 349] intentionally omitted <==
----- Start of picture text -----
($169m)
+$605m
($518m)
+$302m
$10.4bn
$10.2bn
2
30-June-2010 Revaluations Acquisitions Disposals FX Movement 31-December-2010
----- End of picture text -----
Notes:
- FUM includes assets currently under management and is not adjusted for contracted acquisitions of $67m and contracted sales of $364m which have been announced but have not yet settled.
14
- Reflects FX movement of A$-US$ from 0.85 to 1.02 and A$-EUR movement from 0.69 to 0.76.
Funds management income
==> picture [145 x 80] intentionally omitted <==
79% of management revenue annuity style
-
Average of 72bps of FUM (42bps investment management and 30bps from other services)
-
Below average with potential to improve as market recovers
-
28% EBITDA margin with potential for future margin expansion
==> picture [727 x 303] intentionally omitted <==
----- Start of picture text -----
$21.9m Funds Management EBITDA ($m) 1HFY10 1HFY11
Revenue 12.2 37.3
Expenses [3] (9.4) (27.1)
Funds Management EBITDA 2.8 10.3
EBITDA Margin 23% 28%
1HFY10 revenue
$7.1m
$7.5m
1HFY11 revenue
$2.9m
$2.6m $2.4m
$2.1m $1.5m
$0.9m $0.5m
nil nil
1 2
Investment Management Property Management Development Management Transaction Services Leasing Services Performance Fees
Annuity style revenue
----- End of picture text -----
Notes:
-
1HFY10 previously reported as $6.8m (excluding cost recoveries).
-
Property management fees includes property management and asset services income.
-
For category reporting purposes, all CHC expenses have been allocated to funds management division.
15
Investment management revenue
==> picture [145 x 80] intentionally omitted <==
Strong increase in investment management revenue (up 208%) through diversification of equity sources
1HFY10 - $7.1m
==> picture [87 x 38] intentionally omitted <==
----- Start of picture text -----
Wholesale Unlisted
Funds
$5.8m (82%)
----- End of picture text -----
==> picture [127 x 101] intentionally omitted <==
----- Start of picture text -----
Retail Investor
Funds
$1.3m (18%)
----- End of picture text -----
==> picture [355 x 356] intentionally omitted <==
----- Start of picture text -----
1HFY11 - $21.9m
Wholesale Unlisted
Funds
$5.6m (26%)
Retail Investor
Funds
$3.9m (18%)
Listed Funds
$12.4m (57%)
----- End of picture text -----
Notes:
-
Listed Funds refers to CQO and CQR.
-
Wholesale Unlisted Funds refers to CPOF, CPIF, CHOF4 and CHOF5. 1HFY10 includes CPRF in wholesale unlisted funds. 3. Retail Investor Funds refers to CHDPF, DPF, DRF, DIF, CHUF, MMPT, MPIF and CHIFs.
16
Property management and leasing
==> picture [145 x 80] intentionally omitted <==
Charter Hall provides leasing, property management and asset management services across the platform
==> picture [730 x 305] intentionally omitted <==
----- Start of picture text -----
Property management [1] Leasing [2]
284,108sqm
Office 89,876sqm
HY Gross Income - $71m
508,697sqm
Retail 13,712sqm
HY Gross Income - $73m
314,169sqm
Industrial 24,380sqm
HY Gross Income - $23m
HY income received $7.5m [3] $2.4m
----- End of picture text -----
Notes:
-
Excludes Australian CQO and CHDPF office portfolios which have come under CHC management from 1 January 2011. 2. Australian portfolio only.
-
Includes property management fees (3% of retail gross income, 1-2% of office and industrial gross income), property management recoveries and asset services income.
17
Development management services
==> picture [145 x 80] intentionally omitted <==
Contribution of $2.9m over half year period
-
Generated from projects completed in the first half ($43m) and currently active projects
-
Active development book of $1.3bn across range of managed funds
-
Current book value of $0.5bn
-
Total development book of $1.8bn
| ($m) | Wholesale and | Wholesale | Listed | Total |
|---|---|---|---|---|
| Retail Investor | Opportunity | Funds | ||
| Funds | Funds | |||
| 1HFY11 development services revenue | 0.5 | 1.5 | 1.0 | 2.9 |
| Development book | ||||
| Active projects - current book value | 50 | 373 | 121 | 545 |
| Active projects - forecast on-completion value | 180 | 775 | 332 | 1,287 |
| Captive pipeline - current book value | 147 | 33 | 288 | 4681 |
| Total development book | 327 | 809 | 620 | 1,756 |
Notes:
- Potential forecast on completion value of $1.5bn.
18
Trends and initiatives
==> picture [145 x 80] intentionally omitted <==
==> picture [732 x 424] intentionally omitted <==
----- Start of picture text -----
Trends Initiatives
Investor preference for geographic and Re-weight portfolios to Australia
sector specific funds Simplifying ownership, debt funding and derivative
Listed Funds
Global investors more relevant structures
A-REITs closing NTA/price spread Focus on quality of earnings and earnings growth
Core investments
Raised capital in CPOF and CPIF
Cost of capital advantage
Wholesale Acquired $304m over half year (continue to acquire
Unlisted Funds Larger funds focus on direct investment assets at this time in cycle)
and separate mandate / partnership
Continue to grow separate mandate business
transactions
Wholesale Leverage off CHC development expertise to
Opportunistic Separate mandate / partnerships establish separate mandates and partnerships to
Funds pursue development opportunities
Concentration of managers with equity
Establish new products with conservative gearing
Retail Investor raising capability in current market
and defined liquidity mechanisms (DIF & DRF)
Funds Demand for products in line with investor
Re-open CHDPF
preferences
----- End of picture text -----
Detailed fund strategies in Annexures E – F
19
Charter Hall Group
04 Development investment
==> picture [781 x 136] intentionally omitted <==
Investments in CHOF4 and CHOF5
==> picture [145 x 80] intentionally omitted <==
$31.1m of development co-investments (book value), diversified across seven projects
Projected equity multiple of 1.6x from existing development investments
-
Targeting an equity multiple of >1.7x for future equity commitments
-
Equity IRR target of 20%+ required on future development projects
| Developments ($m – CHC share) | Current value of | Further equity | Expected equity | Expected realisation |
|---|---|---|---|---|
| investment | required | value on completion | date | |
| CHOF4 (CHC share – 3%) | ||||
| Home HQ North Shore, Artarmon, NSW | 0.9 | - | 1.5 | Jul-12 |
| CHOF5 (CHC share – 15%) | ||||
| 40 Creek, Brisbane, Qld | 5.7 | 1.3 | 7.4 | Dec-11 |
| Lacrosse Stage 1, Melbourne, VIC | 3.5 | 1.7 | 8.2 | Sep-12 |
| Workzone, 202 Pier St, Perth, WA | 3.2 | 1.4 | 8.6 | Aug-13 |
| Little Bay, Sydney, NSW | 11.3 | - | 20.8 | Jan-15 |
| Hastings, New Zealand1 | 2.3 | 0.2 | 2.7 | Jun-12 |
| Aquilo, Oak Avenue, Mentone, VIC2 | 1.6 | 1.0 | 3.8 | Dec-12 |
| Total/weighted average | 28.63 | 5.5 | 53.0 |
Notes:
-
Converted at AUD / NZD 1.31.
-
Including contribution from CHOF4.
21
- Excludes $2.5m of ‘other’ net assets related to CHOF4 and CHOF5 co-investments.
Case study - Little Bay
==> picture [145 x 80] intentionally omitted <==
-
13.6 hectare residential development site
-
Achieved master plan approval for 66,500sqm of residential area
-
Comprises 28 housing lots and 10 superlots
-
Commercial & Industrial Property (CIP) has been appointed as the preferred contractor for Stage 1 works
-
Forecast to deliver various stages over next five years
-
CHOF5 and TA Global Berhad (TAG) have entered into a 50:50 development sponsorship arrangement
-
Effective sale of 50% of CHOF5 interest at premium to cost
==> picture [717 x 116] intentionally omitted <==
Little Bay residential development site, NSW
22
Investment in CIP
==> picture [145 x 80] intentionally omitted <==
-
Industrial pre-lease developer in all states of Australia
-
10 year history with 25 years average experience of CIP directors
-
Important strategic off market source of investments for CHC funds and mandates
-
CIP business is performing well post two GFC impacted years
CIP profit before tax (100% share)
| CIP Income statement ($m) | 1HFY11 |
|---|---|
| Total revenue | 59.9 |
| Project expenses | (49.2) |
| Overheads | (4.8) |
| Total expenses | (54.0) |
| Net profit before tax | 5.9 |
| Income tax | (1.8) |
| Net profit after tax | 4.2 |
| CHC profit share (50%) | 2.1 |
==> picture [556 x 172] intentionally omitted <==
----- Start of picture text -----
$20.6m
$14.8m
$8.6m
$6.1m $5.9m
$4.4m
FY06 FY07 FY08 FY09 FY10 1HFY11
----- End of picture text -----
23
Charter Hall Group
05 Financials and capital management
==> picture [781 x 136] intentionally omitted <==
==> picture [145 x 80] intentionally omitted <==
Income statement
| 1HFY11 | 1HFY11 | 1HFY10 | |
|---|---|---|---|
| (DRF consolidated) | (DRF net contribution basis) | (DRF net contribution basis) | |
| Direct net property income | 7.9 | 0.1 | 1.2 |
| Indirect property income | 14.9 | 18.2 | 9.6 |
| Property investment income1 | 22.7 | 18.3 | 10.8 |
| Investment management fees2 | 21.9 | 21.9 | 7.1 |
| Property management fees | 7.5 | 7.5 | 0.9 |
| Development management fees | 2.9 | 2.9 | 2.1 |
| Transaction fees | 2.6 | 2.6 | 0.5 |
| Leasing fees | 2.4 | 2.4 | - |
| Performance fees | 0.0 | 0.0 | 1.5 |
| Funds management | 37.3 | 37.3 | 12.2 |
| Development investment income3 | 2.3 | 2.3 | 1.0 |
| Total income | 62.3 | 57.9 | 23.9 |
| Operating expenses | (27.6) | (27.1) | (9.4) |
| EBITDA | 34.8 | 30.9 | 14.5 |
| Depreciation | (0.5) | (0.5) | (0.3) |
| EBIT | 34.3 | 30.4 | 14.2 |
| Net interest expense | (2.0) | 0.5 | (0.1) |
| Non-controlling interest | (1.4) | - | - |
| Operating earnings | 30.8 | 30.8 | 14.2 |
| Weighted number of securities (‘000s)4 | 292,759 | 292,759 | 174,885 |
| Operating EPS (cps) | 10.54 | 10.54 | 8.10 |
Notes:
-
Includes income from co-investments and net income contribution from DRF. Refer to Annexure H for more detail. 2. Includes cost recoveries.
-
Includes income from CHOF4, CHOF5 and CIP. Excludes non-operating items in CHOF4 and CHOF5. 4. Excludes ELSP securities.
25
Operating earnings reconciliation
==> picture [145 x 80] intentionally omitted <==
==> picture [702 x 367] intentionally omitted <==
----- Start of picture text -----
($2.5m)
+$4.8m
+$2.5m
+$11.1m
$46.8m
$30.8m
1 2 3
Operating earnings Postive fair value Net gains on sale Positive non-operating Other Statutory profit
adjustments investment earnings
----- End of picture text -----
Notes:
-
Fair value adjustments includes adjustments to derivatives, gains on re-measurement of equity accounted investments, investments in funds and investment property. 2. Gains/loss on sale includes sale of derivatives and investment property.
-
‘Other’ includes non-operating tax expenses, unrealised FX, ELSP expenses and other.
26
Cashflow reconciliation
==> picture [145 x 80] intentionally omitted <==
Cashflow from operations weighted to 2HFY11
==> picture [680 x 351] intentionally omitted <==
----- Start of picture text -----
10.54cps +$2.9m
($4.9m)
($3.2m)
($2.6m) 8.00cps
$30.8m
$23.0m $23.5m
Operating earnings Reduction in trade Reduction in trade Earnings versus Other 1 Operating cashflow Distribution
receivables payables distribution received
----- End of picture text -----
Notes:
27
- ‘Other’ includes movement in other operating assets and liabilities.
==> picture [145 x 80] intentionally omitted <==
Balance sheet
| $m | 31-Dec-10 (DRF consolidated) |
31-Dec-10 (DRF on net contribution basis)1 |
30-Jun-10 (DRF on net contribution basis) |
|---|---|---|---|
| Cash | 14.7 | 13.3 | 26.8 |
| Property investments | 680.8 | 580.6 | 565.5 |
| Development investments | 58.0 | 58.0 | 52.4 |
| Other tangible assets | 60.4 | 57.7 | 57.8 |
| Intangibles | 119.36 | 119.36 | 119.36 |
| Total assets | 933.3 | 828.9 | 821.8 |
| Borrowings | 68.9 | 0.3 | - |
| Other liabilities | 63.9 | 60.1 | 61.4 |
| Total liabilities | 132.8 | 60.4 | 61.4 |
| Net assets attributable to non-controlling interest | (31.9) | - | - |
| Total equity post non-controlling interest | 768.6 | 768.6 | 760.4 |
| Total securities on issue (000s)3 | 293,755 | 293,755 | 290,595 |
| Net tangible assets per security | 2.21 | 2.21 | 2.21 |
| Look through gearing (non-recourse debt)4 | 38.6% | 37.1% | |
| Balance sheet gearing5 | 6.8% | nil | nil |
Notes:
-
See Annexure H for a summary of DRF adjustments.
-
Investments includes financial assets at fair value, investments in controlled entities and equity accounted investments. Investments also includes net contribution from DRF of $62m in balance sheet with DRF shown as net contribution.
-
Excludes 12.6m ELSP securities and options and performance rights per note 4 of Appendix 4D.
-
Calculated by incorporating CHC’s proportional share of tangible assets (net of cash) and debt (net of cash) of the funds in which it co-invests.
-
Calculated as debt net of cash divided by total tangible assets net of cash.
-
Includes $7.5m relating to equity accounted joint-ventures. Reconciles to the statutory accounts by excluding the $7.5m from intangibles and including it as an equity accounted investment.
28
Capital management profile
==> picture [145 x 80] intentionally omitted <==
-
$4.3bn of drawn debt across platform with weighted average maturity of 2.6 years
-
$1.9bn of debt refinanced over the half year period
-
CHC to maintain balance sheet gearing range of 0-10% with look-through gearing driven by funds’ gearing policy
==> picture [692 x 180] intentionally omitted <==
----- Start of picture text -----
Balance sheet gearing
Gearing
43% 43% Look-through gearing 45%
39% 39% 38% 38%
33%
30%
nil
CHC CQO CQR Wholesale Unlisted Funds Retail Investor Funds
----- End of picture text -----
==> picture [57 x 16] intentionally omitted <==
----- Start of picture text -----
Gearing
----- End of picture text -----
==> picture [115 x 17] intentionally omitted <==
----- Start of picture text -----
Duration (years)
----- End of picture text -----
==> picture [13 x 8] intentionally omitted <==
----- Start of picture text -----
3.5
----- End of picture text -----
==> picture [709 x 131] intentionally omitted <==
----- Start of picture text -----
2.7 2.7
2.4
----- End of picture text -----
==> picture [21 x 8] intentionally omitted <==
----- Start of picture text -----
CQO
----- End of picture text -----
CQR
Wholesale Unlisted Funds
Retail Investor Funds
29
Charter Hall Group
06 Outlook and guidance
==> picture [781 x 136] intentionally omitted <==
Group strategy
==> picture [145 x 80] intentionally omitted <==
| Property Investment | Enhance return on equity through recycling co-investment capital – Over time reduce exposure to unlisted wholesale and retail investor funds – Sell 100% owned Mentone Showrooms – Increase core investments in CQO and CQR to 10% – Invest recycled capital in higher return opportunities Improve quality of funds earnings through improving property metrics, simplifying derivative structures and proactively refinancing debt facilities |
|---|---|
| Property Funds | Grow FUM through existing and new products that satisfy current investor appetite Continue to re-weight FUM platform to Australia – $2.6bn or 25% of FUM offshore relative to 30% as at 30 June 2010 – Post-balance date contracted disposals, offshore exposure will decrease to $2.2bn or 22% of FUM |
| Management | Improve profitability through: |
| Development | – Achieving scale in each domestic sector – Delivering a more efficient service to managed funds – Rationalise number of funds under management Target growth in development investment earnings Leverage off in-house development expertise at this point in the cycle |
| Investment | – Consideration given to level of balance sheet exposure – Access scale through partnering with external capital |
31
Outlook and guidance
==> picture [145 x 80] intentionally omitted <==
Outlook
-
Property markets globally are continuing to recover with cap rate compression across most markets
-
Expect sustainable NOI growth through reduced vacancies, rental growth and reduction in funding costs in prime markets across sectors in Australia
-
Equity flows are increasing to unlisted real estate
-
Major equity flows in Australia in 2010 have been directed to core unlisted wholesale funds, expected to move to core-plus/opportunistic vehicles as investors seek higher risk adjusted returns
-
Retail investor flows into Charter Hall funds expected to gain further momentum
Earnings and distribution guidance[1]
-
We confirm FY11 Operating EPS guidance of 20cps which represents growth of approximately 20% on FY10
-
Based on FY11 Operating EPS guidance of 20cps, we expect to distribute FY11 DPS of 16cps which represents growth of approximately 25% on FY10
Notes: 1. Subject to no unforeseen circumstances.
32
Charter Hall Group
07 Annexures
==> picture [781 x 136] intentionally omitted <==
Annexures
==> picture [145 x 80] intentionally omitted <==
A Property portfolio movement
B - C Portfolio metrics
D Funds management platform
E – F Fund strategies
G Earnings reconciliation H DRF reconciliation I Capital management J Debt expiry profile
K - O Unlisted property portfolios
34
==> picture [145 x 80] intentionally omitted <==
Annexure A – Property portfolio movement
| 31 December 10 | Movement | 30 June 2010 |
|---|---|---|
| CHPT stake (%) CHPT investment ($m) |
Other movements ($m)1 Acquisitions/ (sales) ($m) Change in accounting treatment ($m) |
CHPT stake (%) CHPT investment ($m) |
| Listed Funds | ||
| CQO 9% 170.7 |
(1.8) 17.3 - |
8% 155.1 |
| CQR 8% 88.0 |
(1.8) 7.4 - |
7% 82.3 |
| Wholesale Investment | ||
| CPOF 16% 109.5 |
5.2 - (8.3)2 |
17% 112.6 |
| CPIF 21% 53.1 |
1.3 - (4.1)2 |
25% 55.8 |
| Retail Investor Funds | ||
| DRF 66% 61.8 |
(6.5) (30.2) (4.9)2 |
66% 103.3 |
| DPF 36% 27.3 |
0.3 4.9 - |
32% 22.1 |
| CHUF 25% 41.4 |
(0.2) - - |
25% 41.6 |
| CHDPF 4% 9.8 |
0.0 - - |
3% 9.8 |
| Direct Property | ||
| Mentone Showrooms 100% 19.1 |
- 19.1 - |
-% - |
| Total 580.6 |
(3.4) 18.5 (17.2) |
582.6 |
Notes:
-
‘Other movements’ refers to gain on sales and movement in unit price / NTA over the period.
-
Fair value accounted in 30 June 2010 property portfolio. Equity accounted at 31 December 2010.
35
Annexure B – Portfolio metrics
==> picture [145 x 80] intentionally omitted <==
Weighted average minimum rent reviews
==> picture [366 x 286] intentionally omitted <==
----- Start of picture text -----
CQO 3.6%
CQR 4.3%1
CPOF 3.9%
CPIF 3.1%
DRF 3.7%
CHUF 3.6%
DPF 3.6%
CHDPF 3.8%
CHPT 3.7%
----- End of picture text -----
Notes:
- Based on Australian speciality leases only.
36
Annexure C - Portfolio metrics
==> picture [145 x 80] intentionally omitted <==
Quality of earnings improving with proactive management of well diversified portfolio
Capitalisation rates
WALE (by income in years)[1]
==> picture [344 x 286] intentionally omitted <==
----- Start of picture text -----
CQO 7.8%
CQR 8.1%
CPOF 7.7%
CPIF 8.3%
DRF 8.3%
CHUF 8.1%
DPF 8.2%
CHDPF 8.6%
CHC 8.0%
----- End of picture text -----
==> picture [338 x 287] intentionally omitted <==
----- Start of picture text -----
CQO 4.9
CQR 5.7
CPOF 6.1
CPIF 11.9
DRF 7.2
CHUF 8.6
DPF 7.6
CHDPF 4.8
CHC 6.4
----- End of picture text -----
Notes:
- Shows CHC’s position based on the WALEs of individual funds and CHPT’s investment exposure in each fund.
37
==> picture [145 x 80] intentionally omitted <==
Annexure D – Funds management platform
Funds under management (FUM) of $10.4bn
==> picture [756 x 279] intentionally omitted <==
----- Start of picture text -----
Listed Funds Wholesale Investor Funds Retail Investor Funds
$5.8bn $3.2bn $1.5bn
($259m co-invested) ($194m co-invested) ($140m co-invested)
Opportunistic Core Plus
CQO [2] CQR [3]
$0.8bn $2.4bn
$3.75bn $2.03bn
($171m / 9%) ($88m / 8%)
CHDPF
CHOF4 CHOF5 CPOF CPIF [4] DPF CHUF
$120m $690m $1.42bn $503m $143m $154m $492m
Direct Property ($1m / 3%) ($30m / 15%) ($110m / 1%) ($53m / 21%) ($27m / 36%) ($41m / 25%) ($10m / 4%)
$19m
Wholesale DRF
CHIFs [5] DIF
mandates $179m
$440m $70m
$433m ($62m / 66%)
Mentone
$19m
----- End of picture text -----
Notes:
-
All numbers as at 31 December 2010.
-
Total look through property value (($3,629.0m), refer to side 11 of the CQO 1HFY11 results presentation) plus 50% of the on completion 171 Collins Street value ($116.1m).
-
Total look through property value (($1,962.3m), refer to slide 16 of the CQR 1HFY11 results presentation) plus on completion value of developments ($68.5m).
-
CPIF includes the book value ($404.4m) on slide 46 plus on completion values of Volkswagen ($28.4m) and Woolworths Launceston ($70.0m). 5. CHIF includes CHIFs, MMPT and MPIF.
38
==> picture [145 x 80] intentionally omitted <==
Annexure E - Fund strate ies g
| Fund | Defined strategies | Progress |
|---|---|---|
| CQO $3.8bn ($171m co-invested) |
Improve portfolio metrics |
Increased WALE by 8.1% to 5.1 years |
| Exit non-core offshore markets |
Exit from Europe subject to finalising of Atrium, Berlin Sale of all Japanese assets |
|
| Reduce exposure to US |
Co-investment transaction progressed, however, still incomplete Will explore and evaluate interest from broader group of prospective investors and purchasers |
|
| Refinance expiring debt facilities |
Refinanced $600m Australian syndicate US refinancings in advanced stage |
|
| Reduce NTA to unit price spread |
CQO outperformed AREIT ASX 200 Accumulation index by 38%1 |
|
| CQR $2.0bn ($88m co-invested) |
Invest in high quality retail properties in Australia |
Contracted six acquisitions for over $200m during CY2010 (one settled 31 Jan 2011) |
| Realise remaining equity in the US |
Sale of Desco portfolio for US$168m Seven wholly owned assets contracted for sale for US$75m |
|
| Realise equity following JV dissolution in NZ |
Expect sale of JV interest for NZ$93.5m by 31 March 2011 |
|
| Dispose of low value non-core assets in Australia |
Five assets at various stages of negotiation |
|
| Reduce NTA to unit price spread |
CQR outperformed AREIT ASX 200 Accumulation index by 20%1 |
Notes: 1. Source: IRESS. Measured over 20 August 2010 to 21 February 2011.
39
==> picture [145 x 80] intentionally omitted <==
Annexure F - Fund strate ies g
| Fund | Defined Strategies | Progress |
|---|---|---|
| Wholesale Investor Funds $3.2bn ($194m co-invested) |
Employ equity raised to acquire new assets and fund development pipeline |
CPOF and CPIF acquired $304m in aggregate |
| Equity raising in CHOF6 and pursue partnership model to enhance development pipeline |
Introduction of TA Global as partner in Little Bay project |
|
| Grow wholesale mandate business |
Increased to $433m funds under management |
|
| Retail Investor Funds $1.5bn ($140m co-invested) |
Raising equity for new Direct Industrial Fund (DIF) |
Raised $44m in equity to date. Fund has acquired $70m of property at balance date |
| Restructure CPRF and launch Direct Retail Fund (DRF) |
Successfully restructured CPRF and launched DRF. Equity raising for DRF underway |
|
| Re-open CHDPF |
CHDPF re-opened |
40
Annexure G – Earnings reconciliation
==> picture [145 x 80] intentionally omitted <==
| $m | 1HFY11 | 1HFY10 |
|---|---|---|
| Statutory NPAT excludes non-controlling interest | 46.8 | (57.8) |
| Fair value adjustments | (11.1) | 45.6 |
| DRF consolidation impairment1 | - | 15.3 |
| Gain/(loss) on sale or purchase | (2.5) | 10.5 |
| Other | (2.3) | 0.6 |
| Operating earnings | 30.8 | 14.2 |
Notes: 1. Previously referred to as CPRF consolidation impairment.
41
Annexure H – DRF reconciliation
==> picture [145 x 80] intentionally omitted <==
| CHC P&L – DRF related line items | DRF on a net contribution basis | DRF on a consolidated basis | |
|---|---|---|---|
| Direct property income | - | 7.8 | |
| Indirect property income | 3.4 | - | |
| Operating expenses | - | (0.5) | |
| Net interest expense | - | (2.4) | |
| Non-controlling interest | - | (1.4) | |
| Operating earnings impact | 3.4 | 3.4 | |
| CHC Balance Sheet – DRF related items | DRF on a net contribution basis | DRF on a consolidated basis | |
| Cash | - | 1.4 | |
| Investments | 61.8 | 18.9 | |
| Investment property | - | 143.2 | |
| Other tangible assets | - | 2.7 | |
| Total assets | 61.8 | 166.2 | |
| Borrowings | - | 68.6 | |
| Other liabilities | - | 3.9 | |
| Total liabilities | - | 72.4 | |
| Equity | 61.8 | 93.7 | |
| Less: non-controlling interest | - | (31.9) | |
| Equity of CHG securityholders | 61.8 | 61.8 |
42
Annexure I - Capital management
==> picture [145 x 80] intentionally omitted <==
| ($m) | CHC | 1 | CQO | CQR | CPOF | CPIF | DRF | CHUF | DPF | CHDPF | CHOF4 | CHOF5 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset values2 | n/a | 3,177 | 1,884 | 1,332 | 460 | 165 | 154 | 150 | 494 | 109 | 305 | |
| Net debt drawn2 | nil | 1,058 | 728 | 550 | 146 | 67 | nil | 73 | 202 | 66 | 115 | |
| Duration3 (years) | n/a | 2.7 | 3.5 | 2.9 | 2.3 | 2.9 | n/a | 1.1 | 2.8 | n/a | n/a | |
| Gearing | ||||||||||||
| Balance sheet | nil | 33% | 39% | 41% | 32% | 41% | nil | 49% | 41% | 61% | 38% | |
| Look-through | 39% | 43% | 43% | 43% | 29% | 46% | 39% | 55% | 42% | 61% | 38% | |
| Target gearing4 | 0-10% | 35-45% | 30-40% | 35-45% | 35-45% | 35-45% | nil | 50% | 35-45% | n/a | n/a |
Notes:
-
DRF deconsolidated as per slide 28 - DRF net contribution basis balance sheet. DRF balance sheet assets reflect two equity accounted investments. Look-through asset balance is $181m.
-
Total tangible assets and debt values shown net of cash. Represent balance sheet book values. Differences with FUM figures used in this presentation due to use of on completion values and treatment of capital expenditure.
-
Calculated on a weighted average basis. CQR: adjusted for credit approved terms on Polish debt refinance.
-
Balance sheet gearing.
43
Annexure J - Debt expiry profile
==> picture [145 x 80] intentionally omitted <==
Refinanced $1.9bn over half year period
==> picture [530 x 308] intentionally omitted <==
----- Start of picture text -----
$1,200m
$1,145m
CQO
$983m CQR
Wholesale Unlisted Funds
Retail Investor Funds
$800m
$630m $621m
$512m
$400m
$256m
$0m
FY11 FY12 FY13 FY14 FY15 FY16+
----- End of picture text -----
44
Annexure K – Unlisted portfolio detail
==> picture [145 x 80] intentionally omitted <==
| CORE PLUS OFFICE FUND (CPOF) | BOOK VALUE | INDEPENDENT | MKT CAP | MKT CAP | MCR | VALUER’S | WALE | MIN. RENT |
|---|---|---|---|---|---|---|---|---|
| VALUATION | RATE | RATE | CHANGE | DISCOUNT | REVIEW | |||
| DATE | 31 DEC 10 | 30 JUN 10 | RATE/ IRR | |||||
| ($m) | (%) | (%) | (%) | (%) | (YEARS) | (%) | ||
| 331 & 333 George St, Sydney, NSW | 73.5 | 31-Dec-10 | 7.38% | 7.50% | -0.12% | 9.25% | 2.3 | 3.84% |
| New York Hotel, Pyrmont, NSW | 1.3 | 30-Jun-10 | 6.50% | 6.50% | 0.00% | N/A | 1.3 | 4.00% |
| 167 Macquarie St, Sydney, NSW | 83.5 | 30-Jun-10 | 7.25% | 7.25% | 0.00% | 9.25% | 4.9 | 3.79% |
| 34 Hunter St, Sydney, NSW | 35.1 | 31-Mar-10 | 7.25% | 7.25% | 0.00% | 9.50% | 0.8 | 4.36% |
| St George Bank, Kogarah, NSW | 117.1 | 30-Jun-10 | 8.25% | 8.25% | 0.00% | 9.00% | 10.7 | 3.00% |
| Northbank Plaza, Brisbane, QLD1 | 164.5 | 30-Jun-10 | 7.75% | 7.75% | 0.00% | 9.50% | 6.7 | 4.48% |
| 275 George St, Brisbane, QLD (50%)2 | 170.5 | 31-Dec-10 | 7.00% | 7.00% | 0.00% | 9.00% | 8.5 | 4.47% |
| Hatch, 144 Stirling St, Perth, WA | 50.0 | 31-Dec-10 | 8.00% | 8.75% | -0.75% | 9.75% | 8.4 | 3.74% |
| 225 St Georges Tce, Perth, WA (50%) | 89.5 | 30-Jun-10 | 8.25% | 8.25% | 0.00% | 9.50% | 3.0 | 5.15% |
| 109 St Georges Tce, Perth, WA | 63.4 | 31-Dec-10 | 8.75% | 9.25% | -0.50% | 10.00% | 2.8 | 3.76% |
| 51 Pirie St, Adelaide, SA | 13.9 | 30-Jun-10 | 9.75% | 9.75% | 0.00% | 10.50% | 1.3 | 3.79% |
| Bank SA, Adelaide, SA | 19.8 | 30-Jun-10 | 9.00% | 9.00% | 0.00% | 10.50% | 10.7 | 3.00% |
| 11 Exhibition St, Melbourne, VIC | 171.5 | 30-Jun-10 | 7.00% | 7.00% | 0.00% | 9.25% | 5.1 | 4.12% |
| 150 Queen St, Melbourne, VIC | 24.6 | 30-Jun-10 | 8.75% | 8.75% | 0.00% | 10.00% | 0.8 | 3.77% |
| 570 Bourke St, Melbourne, VIC | 162.7 | 30-Jun-10 | 8.00% | 8.00% | 0.00% | 9.75% | 3.9 | 3.52% |
| Brisbane Square, Brisbane, QLD (50%) | 181.3 | 01-Nov-10 | 7.25% | N/A | N/A | 9.00% | 10.6 | 3.44% |
| Total / Average | 1,422.1 | 7.65% | 7.76% | -0.11% | 9.37% | 6.1 | 3.91% |
Notes:
- Current book value. Independent valuation is $165.0m. 2. Current book value. Independent valuation is $172.5m.
45
Annexure L – Unlisted portfolio detail
==> picture [145 x 80] intentionally omitted <==
| CORE PLUS INDUSTRIAL FUND (CPIF) | BOOK | INDEPENDENT | MKT CAP | MKT CAP | MCR | VALUER’S | WALE | MIN. RENT |
|---|---|---|---|---|---|---|---|---|
| VALUE | VALUATION | RATE | RATE | CHANGE | DISCOUNT | REVIEW | ||
| DATE | 31 DEC 10 | 30 JUN 10 | RATE/ IRR | |||||
| ($m) | (%) | (%) | (%) | (%) | (YEARS) | (%) | ||
| 372 Eastern Valley Way, Chatswood, NSW | 29.9 | 30-Jun-10 | 8.25% | 8.25% | 0.00% | 9.50% | 5.6 | 3.54% |
| 56 Anzac Street, Chullora, NSW | 18.5 | 31-Dec-10 | 8.75% | 9.75% | -1.00% | 10.25% | 1.9 | 3.75% |
| 55-65 Sky Rd, MABP (Kathmandu), VIC | 7.4 | 31-Dec-10 | 9.25% | 9.25% | 0.00% | 10.00% | 5.8 | 3.50% |
| 130-138 Link Rd, MABP, VIC | 14.5 | 31-Dec-10 | 9.50% | 10.00% | -0.50% | 10.25% | 3.3 | 3.00% |
| 309 Fitzgerald Rd, Derrimut, VIC | 27.7 | 31-Dec-10 | 8.00% | 8.00% | 0.00% | 9.50% | 16.9 | 3.50% |
| Schenker, MABP, VIC | 11.6 | 30-Jun-10 | 9.00% | 9.00% | 0.00% | 10.00% | 8.4 | 3.50% |
| Coles RDC, Perth Airport, WA (75%) | 126.0 | 30-Jun-10 | 7.90% | 7.90% | 0.00% | 9.75% | 17.4 | 2.75% |
| 123-135 Kewdale Rd Kewdale, WA | 33.0 | 30-Jun-10 | 8.25% | 8.25% | 0.00% | 9.75% | 4.5 | 4.00% |
| 17 Sugarmill Rd, Meeandah, QLD | 18.7 | 30-Jun-10 | 9.00% | 9.00% | 0.00% | 9.75% | 1.7 | 3.50% |
| 140 -160 Robinson Rd, Geebung, QLD | 24.8 | 31-Dec-10 | 8.75% | 8.30% | 0.45% | 10.00% | 4.1 | 3.22% |
| Toll, 7 Viola Place, Brisbane Airport, QLD | 8.5 | 31-Dec-10 | 9.37% | 9.15% | 0.22% | 9.75% | 6.2 | 3.25% |
| Smorgon, 30 Main Beach Rd, Pinkenba QLD | 25.2 | 30-Jun-10 | 8.00% | 8.00% | 0.00% | 9.50% | 13.0 | 3.25% |
| Volkswagen, Chullora, NSW1 | 35.6 | 31-Dec-10 | 7.75% | N/A | N/A | 9.50% | 13.03 | 3.25% |
| Woolworths, Launceston, TAS4 | 7.5 | 30-Sep-10 | 8.50% | N/A | N/A | 9.75% | 25.03 | 2.80% |
| 200 Holt St, Pinkenba, QLD2 | 9.7 | 31-Dec-10 | N/A | N/A | N/A | N/A | N/A | N/A |
| 772-776 Boundary Rd, Richlands, QLD2 | 5.9 | 30-Jun-10 | N/A | N/A | N/A | N/A | N/A | N/A |
| Total / Average | 404.4 | 8.28% | 8.34% | -0.06% | 9.73% | 11.9 | 3.13% |
Notes:
-
Book value. On completion value is $64.0m.
-
Development Project.
-
Reflect on forecast on completion WALE.
-
Book value. On completion value is $77.5m.
46
Annexure M – Unlisted portfolio detail
==> picture [145 x 80] intentionally omitted <==
| DIRECT RETAIL FUND (DRF) | BOOK | INDEPENDENT | MKT CAP | MKT CAP | MCR | VALUER’S | WALE | MIN. RENT |
|---|---|---|---|---|---|---|---|---|
| VALUE | VALUATION | RATE | RATE | CHANGE | DISCOUNT | REVIEW | ||
| DATE | 31 DEC 10 | 30 JUN 10 | RATE/ IRR | |||||
| ($m) | (%) | (%) | (%) | (%) | (YEARS) | (%) | ||
| Menai Central, Sydney, NSW | 36.9 | 30-Jun-10 | 8.50% | 8.50% | 0.00% | 9.50% | 6.3 | 3.26% |
| Home HQ, Whitehorse Rd, Nunawading, VIC (50%) | 31.1 | 30-Jun-10 | 8.50% | 8.50% | 0.00% | 10.00% | 5.6 | 3.53% |
| Bunnings, Stafford, QLD | 18.6 | 30-Jun-10 | 7.25% | 7.25% | 0.00% | 9.00% | 8.5 | 3.00% |
| Home HQ, 339 Brisbane St, Ipswich, QLD | 27.1 | 30-Jun-10 | 8.25% | 8.25% | 0.00% | 9.50% | 6.7 | 3.98% |
| Foodtown, Auckland, NZ (in $Am)1 | 18.2 | 31-Dec-10 | 8.25% | 9.00% | -0.75% | 10.00% | 8.5 | 2.00% |
| Wiley Group, Stafford, QLD | 11.6 | 30-Jun-10 | 8.50% | 8.50% | 0.00% | 9.75% | 8.5 | 4.00% |
| Lake Macquarie Shopping Centre (50%) | 30.0 | 30-Sep-10 | 8.25% | N/A | N/A | 9.50% | 8.8 | 4.45% |
| Mount Hutton Shopping Centre, NSW (50%) | 5.2 | 30-Sep-10 | 9.00% | N/A | N/A | 10.00% | 2.9 | 4.90% |
| Total / Average | 178.6 | 8.28% | 8.35% | -0.07% | 9.62% | 7.2 | 3.68% |
Notes:
- NZ value is NZ$23.6m.
47
Annexure N – Unlisted portfolio detail
==> picture [145 x 80] intentionally omitted <==
| DIVERSIFIED PROPERTY FUND (DPF) | BOOK | INDEPENDENT | MKT CAP | MKT CAP | MCR | VALUER’S | WALE | MIN. RENT |
|---|---|---|---|---|---|---|---|---|
| VALUE | VALUATION | RATE | RATE | CHANGE | DISCOUNT | REVIEW | ||
| DATE | 31 DEC 10 | 30 JUN 10 | RATE/ IRR | (%) | ||||
| ($m) | (%) | (%) | (%) | (%) | (YEARS) | |||
| 400 Kent St, Sydney, NSW (75%) | 40.1 | 30-Jun-10 | 7.50% | 7.50% | 0.00% | 9.25% | 5.8 | 3.75% |
| 53 Berry St, North Sydney, NSW | 19.8 | 31-Dec-10 | 8.50% | 8.50% | 0.00% | 9.50% | 2.8 | 4.07% |
| 1-5 & 15 Jets Ct, Tullamarine VIC | 9.3 | 30-Jun-10 | 9.37% | 9.37% | 0.00% | 10.00% | 2.6 | 3.75% |
| 22-28 Compark Circuit, Mulgrave, VIC | 6.0 | 31-Dec-10 | 9.00% | 8.75% | 0.25% | 10.50% | 2.3 | 3.00% |
| 46-50 Kings Park Rd, West Perth, WA | 26.3 | 30-Jun-10 | 8.50% | 8.50% | 0.00% | 9.75% | 2.7 | 3.98% |
| 181 St Georges Tce, Perth, WA | 25.0 | 31-Dec-10 | 8.50% | 8.50% | 0.00% | 10.00% | 6.1 | 4.94% |
| Coles, Horrie Miller Dr, Perth Airport, WA (25%)1 | 16.7 | 30-Jun-10 | 7.90% | 7.90% | 0.00% | 9.75% | 17.4 | 2.75% |
| Total / Average | 143.2 | 8.18% | 8.17% | 0.01% | 9.68% | 7.6 | 3.63% |
Notes:
- DPF’s interest in the Perth RDC Trust has been equity accounted. Asset valuation is $42m.
48
Annexure O – Unlisted portfolio detail
==> picture [145 x 80] intentionally omitted <==
| DIRECT PROPERTY FUND (CHDPF) | BOOK | INDEPENDENT | MKT CAP | MKT CAP | MCR CHANGE | VALUER’S | WALE |
|---|---|---|---|---|---|---|---|
| VALUE | VALUATION | RATE | RATE | DISCOUNT | |||
| DATE | 31 DEC 10 | 30 JUN 10 | (%) | RATE/ IRR | |||
| ($m) | (%) | (%) | (%) | (YEARS) | |||
| 2 Wentworth St, Parramatta, NSW | 34.3 | 1-Dec-10 | 9.30% | 8.50% | 0.80% | 9.25% | 3.0 |
| 68 Pitt St, Sydney, NSW | 94.2 | 1-Dec-10 | 7.50% | 7.90% | -0.40% | 9.00% | 5.4 |
| 154 Pacific Hwy, St Leonards, NSW | 24.6 | 1-Dec-10 | 9.50% | 9.75% | -0.25% | 9.75% | 3.3 |
| 165 Walker St, North Sydney, NSW | 24.8 | 1-Dec-10 | 9.00% | 9.10% | -0.10% | 9.50% | 2.8 |
| 504 Pacific Hwy, St Leonards, NSW | 32.5 | 1-Dec-10 | 9.75% | 9.25% | 0.50% | 9.50% | 2.6 |
| 1 Nicholson St, Melbourne, VIC | 60.6 | 1-Dec-10 | 8.25% | 8.25% | 0.00% | 9.75% | 7.1 |
| 71 Queens Rd, Melbourne, VIC | 22.6 | 1-Dec-10 | 9.50% | 9.25% | 0.25% | 9.50% | 2.5 |
| 200 Queen St, Melbourne, VIC | 95.6 | 1-Dec-10 | 8.00% | 8.25% | -0.25% | 9.75% | 6.2 |
| 300 Adelaide St, Brisbane, QLD | 51.8 | 1-Dec-10 | 10.00% | 9.00% | 1.00% | 9.25% | 3.6 |
| Kohoku, Tokyo, Japan (45% interest) | 13.3 | 31-Dec-10 | N/A | N/A | N/A | N/A | 13.3 |
| Total / Average | 454.3 | 8.61% | 8.61% | 0.00% | 9.45% | 4.8 |
49
Disclaimer
==> picture [145 x 80] intentionally omitted <==
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 as at 31 December 2010 unless otherwise stated. It is a summary and does not purport to be complete. It is to be read in conjunction with the Charter Hall Consolidated Full Year Financial Report filed with the Australian Securities Exchange in February 2011. 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.
50
Disclaimer
==> picture [145 x 80] intentionally omitted <==
Charter Hall fund’s currently accepting investments
The responsible entity of Charter Hall Direct Industrial Fund (“DIF”), Charter Hall Direct property Fund (“CHDPF”) and Charter Hall Direct Retail Fund (“DRF”) is Charter Hall Direct Property Management Limited (“CHDPML”) (ABN 56 073 623 784, AFSL 226849). CHDPML has issued a product disclosure statement (“PDS”) for DIF dated 13 July 2010 and for CHDPF dated 20 December 2010 and DRF dated 22 December 2010. The responsible entity of Charter Hall Diversified Property Fund (“DPF”) is Charter Hall Funds Management Limited (“CHFML”) (ABN 31 082 991 786). CHFML has issued a product disclosure statement (“PDS”) for DPF dated 25 July 2008 together with a Supplementary PDS dated 13 July 2010. The PDSs for all of the aforementioned funds (“Funds”) set out the offer to apply for units in the Funds. If you are considering an investment in a Fund or Funds you should read the relevant PDS in its entirety and consider the information set out in the PDS in relation to the offer. You can request a copy of a Fund’s PDS, free of charge, by calling CHDPML or CHFML, as the case may be, on 1300 652 790.
This information has been made available to the recipient for information purposes only. It is not intended to be, and does not constitute a product disclosure statement, prospectus, short form prospectus or profile statement as those terms are defined in the Corporations Act. It does not constitute an offer for the issue, sale or purchase of any securities, or any recommendation in relation to investing in any asset. This document has been prepared without taking account of any particular investor’s objectives, financial situation or needs. For this reason, it is important that you consider the PDS for the offer and consider whether to seek appropriate professional advice before making any investment decision.
Entities within the Charter Hall Group may receive fees for managing the assets of, and providing resources to each Fund. For more detail on fees, see the relevant PDS.
51
Fund Key
==> picture [145 x 80] intentionally omitted <==
| Fund Key | |
|---|---|
| Listed Funds | |
| CQO | Charter Hall Office REIT |
| CQR | Charter Hall Retail REIT |
| Wholesale Unlisted Funds | |
| CPOF | Core Plus Office Fund |
| CPIF | Core Plus Industrial Fund |
| Wholesale Opportunistic Funds | |
| CHOF4 | Charter Hall Opportunity Fund 4 |
| CHOF5 | Charter Hall Opportunity Fund 5 |
| Retail Investor Funds | |
| DPF | Diversified Property Fund |
| CHUF | Charter Hall Umbrella Fund |
| CHIFs | Charter Hall Investment Funds |
| CHDPF | Charter Hall Direct Property Fund |
| MMPT | Macquarie Martin Place Trust |
| MPIF | Macquarie Property Income Fund |
| DRF (previously CPRF) | Direct Retail Fund |
52
Further information
David Southon Joint Managing Director +61 2 8908 4025 [email protected]
Jelte Bakker Chief Financial Officer +61 2 8908 4035 [email protected]
David Harrison Joint Managing Director +61 2 8908 4033 [email protected] Kylie Ramsden Head of Listed Investor Relations +61 2 8295 1016 [email protected]
==> picture [781 x 136] intentionally omitted <==
==> picture [187 x 85] intentionally omitted <==
==> picture [123 x 175] intentionally omitted <==
==> picture [187 x 85] intentionally omitted <==
charterhall.com.au
==> picture [187 x 85] intentionally omitted <==