Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

MIRVAC GROUP Investor Presentation 2007

Aug 20, 2007

65328_rns_2007-08-20_0f4d2c81-6430-470e-be35-b9fe21016b5e.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

==> picture [83 x 46] intentionally omitted <==

FY07 Results Presentation 21 August 2007

==> picture [718 x 231] intentionally omitted <==

Agenda

==> picture [83 x 46] intentionally omitted <==

Group overview

Financial performance

Divisional performance

  • Outlook & strategy

Mirvac platform delivers growth

==> picture [83 x 46] intentionally omitted <==

Strong full year performance above market guidance

  • Restructured divisions into 2 integrated operating units:

  • Funds Management internal & external

  • Development: residential, commercial, retail and industrial

  • Recycling of capital delivered growth across divisions

  • Scaleable funds management enhanced stable recurrent earnings stream

Businesses produced resilient earnings

Strong financial performance

==> picture [83 x 46] intentionally omitted <==

==> picture [468 x 280] intentionally omitted <==

----- Start of picture text -----

$319.1m 32.97c $7.4bn $3.80
16.3% 4.2% 20.8% 12.5%
Operating [1] EPS [1 ] Total NTA
Profit Assets
----- End of picture text -----

Operational highlights

==> picture [83 x 46] intentionally omitted <==

  • Acquired $1.124bn[1] of assets from Walker and purchased a $328.3m[1] hotel portfolio from Carlton Crest

  • External funds management:

  • established $655.5m of new wholesale funds

  • renewed AustralianSuper mandate through to June 2010

  • Mirvac Property Trust delivered growth through $1.1bn of acquisitions, development completions and revaluations

  • Restocked development pipeline with 11,903 residential lots - end value of $3.7 billion

  • Delivered examples of outstanding sustainable development

$26.3bn activities under control

==> picture [83 x 46] intentionally omitted <==

==> picture [605 x 332] intentionally omitted <==

==> picture [83 x 46] intentionally omitted <==

Justin Mitchell

Results

Strong earnings across integrated platform

Headline financial result

==> picture [83 x 46] intentionally omitted <==

FY07 FY06 Change
Revenue $2,220.9m $1,806.0m 23.0%
NPAT $556.1m $441.1m 26.1%
EPS 58.65c 52.18c 12.4%
NTA1 $3.80 $3.38 12.5%

Operating performance

==> picture [83 x 46] intentionally omitted <==

FY07 % split FY06 % split Change Operating profit[1] $319.1m $274.4m 16.3% EPS[1] 32.97c 31.64c 4.2% DPS 31.90c 31.00c 3.0% Divisional operating profit: Funds Management $267.3m 73% $207.6m 69% 28.7% Development $98.6m 27% $91.7m 31% 7.5%

Internal Funds Management[1]

==> picture [83 x 46] intentionally omitted <==

FY07 FY06 Change Net profit after tax $505.4m $339.0m 49.1% EBIT[2] $288.0m $226.9m 26.9% Portfolio value $4.2bn $3.5bn 20.7% Net income growth (like for like) 3.7% 2.8% Gross revaluations[3] $245.1m $180.2m

External Funds Management

==> picture [83 x 46] intentionally omitted <==

FY07 FY06 Change
Net profit after tax $24.0m $20.1m 19.6%
EBIT1 $35.9m $29.8m 20.5%
FUM2 $9.2bn $7.8bn 16.6%
Hotels 42 27 55.6%
Rooms 5,439 3,124 74.1%
Development
FY07 FY06 Change
Net profit after tax $98.6m $91.7m 7.5%
EBIT1 $211.8m $203.0m 4.3%
Settlements2 1,958 lots 2,463 lots
Exchanged contracts $689m $730m
EBIT margin on cost (residential)3 22% 21%
FY07 Results
1. EBIT excluding non-cash AIFRS adjustments
2. Settlements exclude sales of lots into external funds and mandate
3. EBIT margin on cost includes sales into external funds / mandates
s 12
Page

==> picture [83 x 46] intentionally omitted <==

Tim Regan Capital Management

==> picture [718 x 245] intentionally omitted <==

Capital management
Jun 07 Jun 06
S&P rating BBB BBB
Total interest bearing debt $2,552m $2,326m
% hedged 79.6% 70.5%
Weighted average hedge maturity 4.5 yrs 4.5 yrs
Average borrowing rate1 6.79% 6.38%
FY07 Results
1. Includes margins & line fees.
2. Interest bearing liabilities (hedged foreign currency debt) less cash / total
Gearing2
assets less cash.
35.3%
14
Page
38.0%

Debt maturity profile

==> picture [83 x 46] intentionally omitted <==

==> picture [645 x 339] intentionally omitted <==

----- Start of picture text -----

$m
800
Weighted average expiry: 4.2yrs
700
600
500
400
300
200
100
0
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
CMBS Bank MTN USPP
----- End of picture text -----

==> picture [83 x 46] intentionally omitted <==

Nick Collishaw Funds Management

==> picture [718 x 242] intentionally omitted <==

Key achievements

==> picture [83 x 46] intentionally omitted <==

Internal Management

  • MPT delivers $1.1bn growth through asset acquisitions, development completions, revaluations, co-investment in external funds

  • Re-balancing portfolio through $340.5m disposal of non-core assets

External Management

  • 2 wholesale funds launched:

  • Mirvac Wholesale Residential Development Partnership (MWRDP)

  • Mirvac Wholesale Hotel Fund (MWHF)

  • AustralianSuper mandate renewed through to June 2010, $100m p.a

  • Rationalisation of non-core funds continued

  • Number of hotel rooms across 42 hotels increased to 5,439

==> picture [83 x 46] intentionally omitted <==

==> picture [604 x 332] intentionally omitted <==

==> picture [83 x 46] intentionally omitted <==

Internal Funds Management

Principal investment realising growth

Expanding stable earnings platform

==> picture [83 x 46] intentionally omitted <==

==> picture [607 x 258] intentionally omitted <==

----- Start of picture text -----

$525m $(340)m
$4,163m
$287m
$243m
$3,449m
30 Jun 06 Revaluations Redevelopments & Acquisitions Disposals 30 Jun 07
Capex
----- End of picture text -----

Sector diversification[1]

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 297] intentionally omitted <==

MPT development pipeline

==> picture [83 x 46] intentionally omitted <==

No. of
projects
Area sqm Transfer value $m
Commercial 0 0 0
Industrial 1 9,709 13
Retail 4 76,875 229
Completions 5 86,584 2421
Commercial 1 19,250 150
Industrial 2 47,650 46
Retail 3 58,244 133
Current 6 125,144 3292
Commercial 2 74,622 340
Industrial 5 66,538 181
Retail 4 77,137 219
Future 11 218,297 7412
Total (current and future) 17 343,441 $1,070m

==> picture [83 x 46] intentionally omitted <==

External Funds Management

Platform delivering growth through diversified funds

Expanding Mirvac’s platform

==> picture [83 x 46] intentionally omitted <==

==> picture [607 x 257] intentionally omitted <==

----- Start of picture text -----

$443m $9,160m
$227m
$193m
$463m
$7,834m
30 Jun 06 MWHF MWRDP MREIT Net movement in 30 Jun 07
other funds
----- End of picture text -----

External funds

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 297] intentionally omitted <==

==> picture [83 x 46] intentionally omitted <==

Hotel Management

==> picture [718 x 246] intentionally omitted <==

Delivering consistent growth

==> picture [83 x 46] intentionally omitted <==

==> picture [296 x 142] intentionally omitted <==

----- Start of picture text -----

Number of Hotels under Management
42
25 27
FY05 FY06 FY07
----- End of picture text -----

==> picture [296 x 178] intentionally omitted <==

----- Start of picture text -----

Average Room Rate
$198
$184
$176
FY05 FY06 FY07
Rooms under Management
----- End of picture text -----

==> picture [291 x 75] intentionally omitted <==

----- Start of picture text -----

5,439
2,750 3,124
FY05 FY06 FY07
----- End of picture text -----

Diversified scale

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 297] intentionally omitted <==

Funds Management strategy

==> picture [83 x 46] intentionally omitted <==

A suite of entities to satisfy investor needs and facilitate balance sheet activity

  • Expand retail product offerings

  • Cement existing investor relationships

  • Identify suitable international partners to expand Mirvac’s offer

==> picture [83 x 46] intentionally omitted <==

Adrian Fini

Development

Re-stocking for future growth

Key achievements

==> picture [83 x 46] intentionally omitted <==

Continued re-stocking with acquisitions of 11,903 residential lots and expanded non residential development pipeline to $1.9bn;

  • The Royal at Newcastle NSW

  • Leighton Beach WA

  • Gainsborough Greens QLD

  • Rockbank VIC

  • Walker non-residential developments

  • $689m exchanged contracts has secured income for FY08

1,958 residential settlements

==> picture [83 x 46] intentionally omitted <==

==> picture [604 x 331] intentionally omitted <==

Residential activities under control

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 297] intentionally omitted <==

Residential pipeline29,016 lots under control

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 267] intentionally omitted <==

Lot reconciliation

==> picture [83 x 46] intentionally omitted <==

==> picture [606 x 294] intentionally omitted <==

----- Start of picture text -----

11,903 29,016
30,000
25,000
20,715 1,958
1,644
20,000
15,000
10,000
5,000
0
30 Jun 06 Settlements Options not proceeding / Acquisitions 30 Jun 07
changes to projected lots
----- End of picture text -----

Residential market outlook

==> picture [83 x 46] intentionally omitted <==

Underlying factors are positive

  • High immigration, low unemployment

  • Dwelling supply below underlying demand

  • Rental market tightened in all capital cities – rents rising

  • Investors and first home buyers returning to the market

  • Issues

  • Affordability low, but likely to improve in the medium term

  • Cost and delays in bringing product to market

Housing market construction activity through FY08

  • Strong: VIC

  • Moderate: QLD, WA

Non-residential development pipeline[1]

==> picture [83 x 46] intentionally omitted <==

No of projects Project value
Commercial 5 $362m
Industrial 8 $478m
Retail 5 $291m
Current2 18 $1,130m
Commercial 2 $340m
Industrial 5 $181m
Retail 4 $219m
Future 11 $741m
Total current and future pipeline 29 $1,871m

Divisional outlook

==> picture [83 x 46] intentionally omitted <==

$680m exchanged contracts

Re-stocking across all sectors

Continue to focus on major integrated developments

  • Residential pipeline strong

  • Expansion of commercial, industrial, retail and hotel continues

New projects released in FY08 across all markets

==> picture [83 x 46] intentionally omitted <==

Greg Paramor Outlook and Group Strategy

==> picture [718 x 246] intentionally omitted <==

The economy

==> picture [83 x 46] intentionally omitted <==

Economic outlook remains positive

  • growth to accelerate in FY08

  • inflation pressures contained but need watching

  • labour markets extremely strong – recruitment strategies essential

  • business investment and construction activity will remain strong

  • housing construction to accelerate in 2H 2007 and into 2008

Inter-state outlook

  • All states likely to produce higher growth in FY08

  • Convergence - NSW expected to improve through FY08 but remains an under-performer

Financial outlook

==> picture [83 x 46] intentionally omitted <==

  • Repricing of risk: short-term pain for long-term gain

  • likelihood of further interest rate increases diminished in Australia

  • no flow- through to housing market from non-bank mortgage lender problems

  • decline in bond yields a positive for commercial sector valuations

  • flight to quality will impact real estate as well with implications for secondary grade assets

  • Impact on Mirvac:

  • no change to strategy- diversification, efficient use of capital, focus on quality assets and growth sectors

Group strategy

==> picture [83 x 46] intentionally omitted <==

  • Business well placed with resilient earnings and appropriate debt levels

  • Strong balance sheet capacity to manage risk and capitalise on opportunities

  • Further successful asset recycling – assets and development to Funds Management (Mirvac’s second balance sheet)

  • Maximise on business model momentum to generate further ROE

  • Seek further co-investment with JV partners

  • Continue to investigate opportunities in key global markets

Maintain a strong commitment to sustainability

FY08 guidance

EPS DPS

Composition:

34.3 cents (+4%) 32.9 cents (+3%)

Funds Management 70-75% Development 25-30%

==> picture [83 x 46] intentionally omitted <==

==> picture [718 x 470] intentionally omitted <==

==> picture [83 x 46] intentionally omitted <==

Annexures

==> picture [718 x 324] intentionally omitted <==

----- Start of picture text -----

IMAGE TO BE UPDATED
FY07 Results Page 45
----- End of picture text -----

FY07 AIFRS reconciliation

==> picture [83 x 46] intentionally omitted <==

$m INT FM
EX FM
HOT
DEV
CORP
TOTAL
AIFRS included in OEI
Operating profit(excl. non-cash AIFRS items)
Tax expense
Interest expense
Tax effect of AIFRS adjustments
NPAT (AIFRS)
Investment property revaluations
Unrealised gains on financial instruments
Expensing share based payments
Depreciating owner occupied properties
Amortising lease incentives
Share of associates AIFRS adjustments
EBIT(excl. non-cash AIFRS items)
505.4
98.6
-
-
-
-
-
8.3
-
-
-
1.2
9.5
-
-
(245.8)
(72.0)
6.3
14.2
2.3
5.2
-
(4.1)
-
(38.7)
-
-
6.7
-
-
-
(4.1)
7.0
17.2
-
-
-
-
-
(0.9)
6.8
556.1
-
(239.5)
-
(24.5)
-
2.3
1.2
6.5
-
6.7
-
6.1
242.8
16.4
8.0
98.6
(46.8)
319.1
0.2
7.4
2.2
42.3
(17.3)
34.8
45.0
1.3
0.5
70.9
15.3
133.1
211.8
(48.7)
288.0
25.1
10.8
487.0

FY06 AIFRS reconciliation

==> picture [83 x 46] intentionally omitted <==

$m INT FM
EX FM
HOT
DEV
CORP
TOTAL
AIFRS included in OEI
Operating profit(excl. non-cash AIFRS items)
Tax expense
Interest expense1
Tax effect of AIFRS adjustments
NPAT (AIFRS)
Investment property revaluations
Unrealised gains on financial instruments
Expensing share based payments
Depreciating owner occupied properties
Amortising lease incentives
Share of associates AIFRS adjustments
EBIT(excl. non-cash AIFRS items)
339.0
91.7
-
-
-
-
-
-
-
-
-
-
-
-
-
(151.8)
(9.7)
-
(30.2)
8.9
-
-
6.2
-
-
-
5.8
5.6
-
-
-
6.2
(11.4)
13.6
-
-
-
-
-
(1.6)
6.5
441.1
-
(151.8)
-
(30.2)
-
8.9
2.0
7.8
-
5.6
-
(13.1)
187.1
12.0
8.5
91.7
(24.9)
274.4
1.2
5.6
2.8
39.3
(10.3)
38.6
38.7
0.8
-
72.0
13.9
125.4
203.0
(21.3)
226.9
18.5
11.3
438.4

Interest reconciliation

==> picture [83 x 46] intentionally omitted <==

$m FY07
FY06
Net interest expense
Net borrowing costs
Less: capitalised interest
Capitalised interest expense to COGS
Borrowing costs amortised
167.5
(75.2)
49.4
5.4
166.7
(92.0)
55.6
4.6
147.1
134.9

Intercompany loan (MPT to Mirvac Ltd)

900.0

830.0

Fixed interest maturity profile

==> picture [83 x 46] intentionally omitted <==

==> picture [645 x 327] intentionally omitted <==

----- Start of picture text -----

$m
1,800
1,600
1,400
1,200
1,000
800
600
400
200
0
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
----- End of picture text -----

Commercial overview

==> picture [83 x 46] intentionally omitted <==

Properties owned 22 NLA 356,151 sqm Asset value $1,639.3m Gross revaluation[1] $145.2m Net income $116.3m Net income growth 1.6% (like for like) Occupancy 99.2%

Commercial performance

==> picture [83 x 46] intentionally omitted <==

Leasing transactions 98,290sqm (27.6% of portfolio) Tenant rent reviews 221 (204,516 sqm) WALE 4.9 yrs Disposals $215.5m

Commercial disposals

==> picture [83 x 46] intentionally omitted <==

$m Book
value
Disposal
proceeds
Proceeds
above BV1
Norbery Terrace, Pacific Hwy, Nth Sydney NSW
Burns Centre, 28 National Circuit, ACT2
Sony House, 1-19 Hargrave Street, Sydney, NSW2
IBM Building, 8 Brisbane Avenue, Barton, ACT2
9 Help Street, Chatswood, NSW
Lovett Tower, 13 Keltie Street, Woden, ACT
67 Albert Avenue, Chatswood, NSW
30 Cowper St, Parramatta, NSW
Total
34.0
38.2
73.2
81.3
20.3
0.8
0.8
-
15.6
17.3
1.7
12.0
14.0
2.0
12.5
14.8
2.3
48.0
73.5
19.2
2.2
19.7
7.2
0.4
259.6
215.5
35.4

==> picture [83 x 46] intentionally omitted <==

Commercial lease expiry

==> picture [604 x 267] intentionally omitted <==

----- Start of picture text -----

40%
35%
30%
25%
20%
15%
10%
5%
0%
Vacant FY08 FY09 FY10 FY11 FY12 Beyond
----- End of picture text -----

Commercial market

==> picture [83 x 46] intentionally omitted <==

  • Underlying demand strong – white collar employment growing above trend

  • Supply increasing in most markets but no threat to rental growth – ageing office stock and rising tenant aspirations implies high level of obsolescence in existing stock

  • CBD office markets the strong performer in FY07 (especially Sydney CBD) – we expect this trend to continue in FY08, but note that non-CBD markets are the long-term out-performer

  • Scope for moderate yield compression in office markets as rents rise, vacancies fall

  • Sydney CBD a notably strong performer in FY08 due to limited supply, strong demand for high quality space

  • Office market our “top pick” for FY08

Industrial overview

==> picture [83 x 46] intentionally omitted <==

Properties owned 9 NLA 151,388 sqm Asset value $205.2m Gross revaluation[1] $5.0m Net income $15.9m Net income growth 2.7% (like for like) Occupancy 87.2%

Industrial performance

==> picture [83 x 46] intentionally omitted <==

Leasing transactions Tenant rent reviews

20,209 sqm (13.3% of portfolio) 24 (100,835 sqm)

WALE Development completion $12.9m[1] Disposal $21.5m

5.3 yrs

Nexus Industry Park EWR, Prestons, NSW 20-30 Scrivener St, Warwick Farm, NSW

==> picture [83 x 46] intentionally omitted <==

Industrial lease expiry

==> picture [604 x 267] intentionally omitted <==

----- Start of picture text -----

50%
45%
40%
35%
30%
25%
20%
15%
10%
5%
0%
Vacant FY08 FY09 FY10 FY11 FY12 Beyond
----- End of picture text -----

Industrial market

==> picture [83 x 46] intentionally omitted <==

  • Underlying drivers point to growth in demand for modern, well-located facilities – imports forecast to rise, stock-to-sales ratio in long-term decline, supply chain investment by retailers, wholesalers and transport companies

  • Global trend to larger container ships and handling facilities will impact on Australian ports and transport nodes

  • On-going task to develop facilities to meet tenant requirements

  • Yield compression phase probably now over – increased focus on meeting market requirements

  • Real estate a small component in overall distribution cost calculation for most companies – tenants willing to pay for location and efficient purposebuilt facilities

Retail overview

==> picture [83 x 46] intentionally omitted <==

Retail centres owned 20 GLA 431,189 sqm Asset value $1,588.6m Gross revaluation[1] $82.9m Net income $79.8m Net income growth 6.8% (like for like) Occupancy 99.3% Group MAT 4.2% (like for like) Specialty sales[2] $8,100 per sqm

Retail performance

Leasing transactions Tenant rent reviews Occupancy costs WALE Acquisitions Development completions $228.9m[1]

==> picture [83 x 46] intentionally omitted <==

124,672sqm (28.9% of portfolio) 835 (187,859 sqm)

11.7%

6.6 yrs

$363.2m

Orion Town Centre, QLD Stanhope Gardens Stg 2, NSW Logan Megacentre, QLD Waverley Gardens Stg 2, VIC Bundaberg Plaza, QLD[2]

Disposal $6.6m

Retail- acquisitions

==> picture [83 x 46] intentionally omitted <==

Acquisitions
Acquisition Date
Total Acquisition
Costs
Yield on
Cost
Nov 06
Total
Jan 07
Jan 07
Manning Mall, Taree, NSW
Rhodes Shopping Centre, NSW
Broadway Shopping Centre, NSW
$32.5m
$105.9m
$224.8m
$363.2m
6.51%
5.60%
5.75%
Development Completions
Transfer Date
Transfer Value1
Cap Rate
Orion Town Centre, QLD
Mar 07
Stanhope Village Stg 2, NSW
Mar 07
Logan Megacentre, QLD
Mar 07
Waverley Gardens Stg 2, VIC
Mar 07
$86.8m
6.25%
$31.1m
6.50%
$79.0m
7.00%
$32.0m
6.50%

==> picture [83 x 46] intentionally omitted <==

Retail lease expiry

==> picture [604 x 266] intentionally omitted <==

----- Start of picture text -----

60%
50%
40%
30%
20%
10%
0%
Vacant FY08 FY09 FY10 FY11 FY12 Beyond
----- End of picture text -----

Retail market

==> picture [83 x 46] intentionally omitted <==

  • Consumer spending to grow around 5% through FY08 – close to trend levels

  • Short term, impact of another interest rate hike may offset other positives – wages growth, low unemployment, strong household balance sheet

  • Supply pipeline strong but will not impact rents in most markets – considerable investment in upgrades of existing space, not sqm expansion

  • Best performance likely from sub-regionals, neighbourhood centres due to upgrade potential; long term demographics favour smaller centres, nonmetropolitan locations

  • Limited scope for further yield compression – focus now on centre management, marketing and location selection

Other disposals

==> picture [83 x 46] intentionally omitted <==

$m Book
value
Disposal
proceeds
Proceeds
above BV1
Industrial
Hotel
Hotel
Retail
20-30 Scrivener St, Warwick Farm, NSW
Sydney Marriott Hotel, 26 & 36 College St, NSW
Cairns International Hotel, Cairns, QLD2
Bundaberg Plaza, Bundaberg, QLD3
Total
21.5
78.7
26.5
79.6
18.4
7.5
18.1
6.6
4.6
0.4
0.3
0.8
132.1
125.0
6.1
  1. Proceeds above book value after costs.

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 293] intentionally omitted <==

  1. Funds under management before adjustment to joint venture interests. 2. Takeover offer announced by Vicaroma Pty Limited on 9 July 2009.

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 293] intentionally omitted <==

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 293] intentionally omitted <==

Residential pipeline$8.8bn forecast revenue

==> picture [83 x 46] intentionally omitted <==

==> picture [613 x 297] intentionally omitted <==

Re-stocking during FY07

==> picture [83 x 46] intentionally omitted <==

Project Project Total
Description
value1 lots2
Beachside Leighton, WA $449m 160 Mix use coastal village
Jane Brook, WA $47m 195 Residential subdivision
Dianella, WA $40m 81 Residential subdivision
Gainsborough Greens, QLD $710m 1,601 Residential community
Paddys Farm, QLD $170m 618 Residential community
Hope Island, QLD $142m 323 Residential community
Gillieston, NSW $69m 401 Retail lots/ package housing
Rhodes Waterside, NSW $492m 825 Integrated waterfront community
Denbigh $30m 750 Residential community
Rockbank, VIC $965m 6,500 Residential community
Kew, VIC $312m 301 Residential community
Newcastle Hospital, NSW $319m 274 Apartments
Mount Annan, QLD $4m 17 Detached homes
Total $3,749m 11,9032

Residential pipeline- lots under control[1]

==> picture [83 x 46] intentionally omitted <==

Houses/Land
% split
% split
Total
% split
Apartments
NSW
VIC
WA
QLD
Total
SA
25%
6,123
9,499
7,969
4,672
753
22%
26%
27%
-
20%
21%
33%
27%
16%
3%
35%
28%
14%
3%
4,790
8,321
6,598
3,209
753
1,333
1,178
1,371
1,463
0
29,016
100%
100%
100%
23,671
5,345

Residential pipeline- forecast revenue[1]

==> picture [83 x 46] intentionally omitted <==

Houses/Land
% split
% split
Total
% split
Apartments
NSW
VIC
WA
QLD
Total
SA
21%
$2,311m
$2,261m
$1,812m
$2,358m
$71m
19%
26%
26%
20%
27%
1%
25%
35%
-
32%
32%
16%
19%
1%
$1,397m
$1,419m
$695m
$824m
$71m
$914m
$842m
$1117m
$1,534m
-
$8,813m
100%
100%
100%
$4,406m
$4,407m

Recycling into funds/mandates

==> picture [83 x 46] intentionally omitted <==

Profit on $m Sale[1] Magenta Shores, NSW & Burswood, WA- partnership with AustralianSuper 27.1 7 residential developments sold into MWRDP[2] 53.0 Rhodes Waterside, NSW Mossvale on Manly, QLD Mariner’s Peninsula, Townsville, QLD Hope Island Resort, QLD Waterways, Braeside, VIC Bridgewater, Mandurah, WA Meadow Springs, Mandurah, WA

Total

80.1