Not logged in
  Home   Markets   Shares   Funds   Portfolio   Toolbox   Charting   Alerts   Directory   
 Admin   

Wed 1 Aug 2007, 11:24 APA/APB/AXC - ApexHi - Audited results for the yea
APA   APB   AXC
 APA                                                                             
APA/APB/AXC - ApexHi - Audited results for the year ended 30 June 2007 and      
quarterly distribution declaration for the three months ended 30 June 2007      
ApexHi Properties Limited                                                       
(Incorporated in the Republic of South Africa)                                  
(Registration number 1999/000238/06)                                            
Share code: APA   ISIN: ZAE000083598                                            
Share code: APB   ISIN: ZAE000083606                                            
Share code: AXC   ISIN: ZAE000083580                                            
("ApexHi" or "the company")                                                     
AUDITED RESULTS FOR THE YEAR ENDED 30 JUNE 2007 AND QUARTERLY DISTRIBUTION      
DECLARATION FOR THE THREE MONTHS ENDED 30 JUNE 2007                             
HIGHLIGHTS                                                                      
-    17% growth in distributions (A unit: 17%, B unit: 17%)                     
-    Value of property portfolio has grown by 40% from R6,7 billion to R9,4     
    billion                                                                     
-    High trading volumes maintained (A unit: 54%, B unit: 53%, C unit: 85%)    
-    Total return of 62% for the year to 30 June 2007 (A unit: 46%, B unit: 66%,
C unit 223%), compared to the property loan stock average of 44%                
RESULTS                                                                         
The fourth quarter`s distribution on the A unit has been increased by 2,03 cents
to 33,75 cents whilst the distribution on the B unit has been increased by 2,47 
cents to 41,25 cents. The total distribution per A unit for the year is 128,47  
cents (17% increase from 30 June 2006) and the distribution per B unit is 157,03
cents (17% increase from 30 June 2006). The combined A and B unit distribution  
for 2007 is 285,5 cents (17% increase from 30 June 2006).                       
    Summarised operating results       2007          %       2006               
    (excluding the effects of          R`000         change  R`000              
straight-lining of leases)                                                  
    Investment properties - net                                                 
    operating income                                                            
    Core portfolio - properties held   613 545       12      548 989            
for a full year                                                             
    Rental                             817 286       10      742 453            
    Turnover rental                    13 061                12 889             
    Property expenses                  (216 802)     5       (206 353)          
Additions during the prior year    191 996               102 563            
    Additions during the current year  36 916                -                  
    Disposals during the prior year    -                     9 903              
    Disposals during the current year  18 000                25 989             
Disposals post balance sheet       20 010                17 097             
    Operating income from investment   880 467       25      704 541            
    properties                                                                  
    Corporate costs and                (70 674)      43      (49 463)           
administrative expenses                                                     
    Asset management fee               (52 959)      40      (37 914)           
    Employment costs                   (7 181)       315     (1 731)            
    Administrative expenses            (4 351)       (18)    (5 292)            
Investor relations, marketing and  (3 331)       39      (2 401)            
    publications                                                                
    Corporate costs                    (2 852)       34      (2 125)            
    Profit from operations             809 793       24      655 078            
Non-core income                    34 711                -                  
    Matemeku profit share              15 231                -                  
    Development fees on Maxcity        11 500                -                  
    Clearwater guarantee fee           7 980                 -                  
Finance costs                      (162 759)     21      (134 734)          
    Interest income                    42 518        55      27 476             
    Investment income                  -                     9 241              
    Distributable profits              724 263       30      557 061            
Weighted average number of units   253 682 462           228 303 737        
    in issue                                                                    
    Distribution per unit (cents)      285,50        17      244,00             
    A unit                             128,47        17      109,80             
B unit                             157,03        17      134,20             
    C unit                             -                     -                  
    Distribution per unit (cents) -    272,40        12      244,00             
    excluding non-core income                                                   
A unit                             122,57        12      109,80             
    B unit                             149,83        12      134,20             
    C unit                             -                     -                  
    Ratio of property expenses to      24                    26                 
conventional rental income (%)                                              
CORE PORTFOLIO                                                                  
The core portfolio, representing properties held for 12 comparative months,     
reflects growth of 12%. Total revenue increased by 10% and property expenses    
increased at a lower rate of 5%.                                                
Despite good growth in renewal rentals (industrial 30%, offices 19%, and retail 
9%), total revenue only increased by 10% due to:                                
-    a lower rental reversion at Royal Beech Nut from 1 December 2006.  A new   
lease was concluded in 2005 with Beige Holdings Limited with rentals        
    reducing from R948 000 p.m. (R65 per m2) to R208 000 p.m. (R14 per m2). The 
    lease has been structured on a staggered basis with rentals commencing at   
    R14 per m2 escalating by 60% in year 2 and thereafter by 7,5% p.a.          
-    125 Simmonds Street was vacant for the entire year after the Department of 
    Education vacated 4 660m2 in May 2006. This resulted in a loss of income of 
    R2,2 million. A new lease on the entire building has been concluded with    
    Johannesburg City Council for R278 300 p.m. (R59,72 per m2) plus parking,   
with effect from 1 November 2007.                                           
-    The anchor tenant at Horizon View Shopping Centre, a franchised Friendly   
    Grocer, was liquidated in November 2006 and the premises are currently      
    vacant resulting in a loss of rental of R1,0 million for the period. During 
2006 a lease cancellation fee of R2,3 million was received from Nu-Metro    
    and the premises remain vacant.                                             
There was no significant increase in turnover rentals.                          
The portfolio also benefited from a full year`s income on the R1,7 billion      
properties acquired in 2006. These properties were acquired at average yield    
before gearing of 11,8%.                                                        
PROPERTY EXPENSES                                                               
During the year, two major contracts were renegotiated: the escalator and lift  
contract with Otis and the air conditioning service agreement with Domayne      
Engineering Services ("DES"). These negotiations resulted in an annual saving of
R6 million. The contract with Otis was extended for a further six years and     
allows for a further decrease of 11% w.e.f 1 January 2008 and thereafter an     
annual increase of 6%. The DES contract is for a period of five years and       
escalates at 6% p.a.                                                            
The ratio of property expenses to conventional rental income continues to reduce
as a result of cost containment and also as a result of growth in rental income.
ASSET MANAGEMENT FEE                                                            
The asset management fee is calculated on the market capitalisation plus long-  
term borrowings of the company. The increase is due to the acquisition of       
properties totalling R691 million during the year, the acquisitions during the  
latter part of the 2006 financial year included for the full financial year in  
2007, and growth in the combined unit price.                                    
EMPLOYMENT COSTS                                                                
Included in employment costs is R4,9 million accrued in respect of a phantom    
share incentive bonus scheme, introduced by the company for the CEO in October  
2006 when the C unit was listed. A cash bonus will be paid based on the market  
price of the C unit less a strike price of R2,00. Details of the scheme are as  
follows:                                                                        
Date granted:            9 October 2006                                     
    Number of C units        3 500 000                                          
    allocated:                                                                  
    Date bonus will be       15 March 2008   15 March 2009  15 March 2010       
calculated:                                                                 
    Number of C units bonus  1 166 667       1 166 667      1 166 667           
    will be calculated on:                                                      
    Estimated market price   R7,00           R7,50          R8,00               
on 15 March each year:                                                      
If the market price of the C unit is less than R2,00 or if the CEO is no longer 
in the employ of ApexHi on the payment date, no payment will be made.           
NON-CORE INCOME                                                                 
ApexHi`s strategy is to enhance distributions by seeking once off gains which   
will benefit unit holders. During the year, the company generated R34,7 million 
of non-core income which equates to 13,1 cents per combined unit:               
-    Matemeku profit share (R15,2 million)                                      
In May 2006 ApexHi advanced R84,5 million to Matemeku Property Acquisitions 104 
(Pty) Limited to acquire a 40,6% stake in Calulo Property Fund Limited. Matemeku
sold its shares in Calulo at a profit and repaid the loan in October 2006.      
ApexHi`s share of the gain amounted to R15,2 million.                           
-    Development fee - Maxcity (R11,5 million)                                  
In 2006 ApexHi acquired a 50,1% undivided share in Maxcity, the development of a
25 644 m2 retail centre in Mamelodi East. On 25 May 2007 ApexHi sold its        
undivided share in Maxcity for R87,5 million - R76 million representing costs   
incurred to date of sale and R11,5 million in respect of a development fee.     
-    Guarantee fee - Clearwater (R8 million accrued)                            
Tranche 1                                                                       
In terms of a BEE transaction, Clearwater acquired 37 500 000 C units at R2 per 
unit. The R75 million was funded by means of a R65 million loan from Nedbank to 
Clearwater and R10 million equity from Clearwater. To facilitate the R65 million
loan, ApexHi agreed to guarantee repayment by Clearwater and in return for      
providing the guarantee, Clearwater agreed to pay ApexHi a fee based on 25% of  
the market price of the C unit in June 2010, less R2,00 per unit, less funding  
costs of the C unit. The guarantee fee is effective from 9 October 2006 and the 
C unit price is determined based on a 30 day volume weighted average price up to
and including 30 June 2010. Half of the guarantee fee is payable on 31 July 2010
and half on 31 July 2011.                                                       
Tranche 2                                                                       
On 30 March 2007, Clearwater bought a further 29 984 736 C units from the ApexHi
BEE Trust. The units were acquired at R4,62 per unit. The R138,5 million was    
funded by means of a loan from Nedbank. To facilitate the funding,  ApexHi      
agreed to guarantee repayment by Clearwater and in return, Clearwater agreed to 
pay ApexHi a fee based on 15% of the market price of the C unit in June 2010,   
less R4,62 per unit, less funding costs of the C unit. The guarantee fee is     
effective from 1 April 2007 and the C unit price is determined based on a 30 day
volume weighted average price up to and including 30 June 2010. The full        
guarantee fee is payable on 31 July 2010. In July 2007 Clearwater subsequently  
sold 5 000 000 of the C units to Madison in order to implement an incentive     
scheme for the employees responsible for the management of ApexHi.              
INTEREST INCOME                                                                 
Included in interest income is R5,8 million earned on a R512 million vendor unit
placement on 1 April 2007 to fund the Investec and Zenprop acquisitions.        
The majority of surplus funds are placed in an access facility which attracts   
interest at 1% below prime, currently 12%. Cash that cannot be utilised as part 
of the access facility is placed in a money market fund currently earning 9,5%. 
FINANCE COSTS                                                                   
In April 2007, ApexHi re-fixed its existing fixed term loans, extended its debt 
capital market finance arrangement (conduit funding) with Standard Bank by a    
further R500 million and renegotiated its costs and margins on the conventional 
funding. This will result in annual savings of R7,5 million and will benefit    
unit holders in 2008.                                                           
PROPERTY PORTFOLIO                                                              
At 30 June 2007, the property portfolio comprised a total of 423 properties     
worth R9,4 billion and lettable area of 2,7 million m2.                         
ACQUISITIONS                                                                    
ApexHi has acquired 18 properties for R690,6 million since 1 July 2006. The     
total purchase consideration was settled by a cash payment of R154,7 million and
the issue of 15 471 216 combined units at an average issue price of R34,64 per  
combined unit. The properties were acquired at an average yield before gearing  
of 11,6%.                                                                       
DISPOSALS                                                                       
38 properties were disposed of for R414,6 million, realising a surplus on       
original cost of R75,7 million. This surplus has been transferred to a capital  
reserve. The properties were sold at an average yield of 8,81%.                 
VALUATIONS                                                                      
All properties with a carrying value in excess of R5 million at 31 December 2006
were valued externally by independent valuers. The balance of the portfolio was 
valued by the directors.                                                        
The revaluations have resulted in a fair value adjustment in the income         
statement of R2 billion. The valuation of the R9,4 billion property portfolio   
represents an average forward yield of approximately 11,3%.                     
                                         Lettable area     Vacancy              
    Sectoral composition and vacancies   m2         %      m2        %          
    Retail                               1 138 573  43     65 634    6          
Office                               979 328    36     95 410    10         
    Industrial                           564 994    21     10 198    2          
                                         2 682 895  100    171 242   6          
LETTING ACTIVITY                                                                
ApexHi concluded 1 400 leasing deals worth more than R1 billion in the financial
year.                                                                           
Leases covering 644 002m2 expired during the year, while leases covering 683    
754m2 were concluded, resulting in a decrease in vacancies of 39 752m2.         
Average     Average             Average       
                        Area      expiry      renewal             portfolio     
                        renewed   rental      rental    Increase  rental        
    Rental growth on    m2        R per m2    R per m2  %         R per m2      
renewal of leases                                                           
    Retail              210 767   47,69       52,01     9         44,88         
    Office              218 621   37,95       45,02     19        36,58         
    Industrial          82 535    14,27       18,48     30        22,84         
Total                511 923   38,14      43,62      14       39,63         
BORROWINGS                                                                      
R1,365 billion (92%) of the R1,476 billion debt is fixed at a weighted average  
all inclusive rate of 9,69% p.a, for an average period of 9,5 years. The        
floating debt of R110,9 million is linked to prime and any increase in interest 
rates does not generally result in higher borrowing costs as surplus funds, up  
to a maximum of the floating debt, are invested at the same rate using an access
facility.                                                                       
LIQUIDITY                                                                       
ApexHi`s units continue to maintain high trading volumes. 54% of the A units and
53% of the B units were traded. The C units, which listed in October 2006 were  
heavily traded as investors adjusted their portfolios. From October 2006 to end 
June 2007, 64% of C units traded, equating to 85% on an annualised basis.       
Total return                                                                    
                       Unit price Unit price    Share of  Cash from             
                       30 June    30 June       C unit**  C unit                
2006       2007                                          
                       R          R             R         R                     
    A unit             12,10      14,09         2,035     0,27                  
    B unit             12,90      17,00         2,487     0,33                  
C unit*            2,00       6,46                                          
                       Interest                       Total                     
                       distribution           Total    return                   
                       R                      R       (%)                       
A unit             1,26                   17,66   46                        
    B unit             1,55                   21,36   66                        
    C unit*                                   6,46    223                       
* listed on 9 October 2006.                                                     
** A unit: 45 per 100 and retained 70%; B unit: 55 per 100 and retained 70%.    
Post balance sheet events Acquisitions                                          
                                                       Cash       Initial       
                                                                  yield         
price      before        
                                                                  gearing       
    Property               Location      Sector        R`000      %             
    Game Gardens           George        Retail         87 500     10,27        
Softstone portfolio *                               131 100    12,00        
    Dudley Heights         Johannesburg  Residential    36 480                  
    Argyle Centre & Baker  Johannesburg  Residential    22 800                  
    House                                                                       
Esselen Towers         Hillbrow      Residential    15 390                  
    Skyways                Johannesburg  Residential    11 970                  
    Stellenberg            Hillbrow      Residential    11 970                  
    Argyle House           Parktown      Residential    11 400                  
Lowliebenhof           Braamfontein  Residential    8 550                   
    Park Mews              Parktown      Residential    7 980                   
    Malvin Court           Berea         Residential    4 560                   
    7 erven (Jewel City)   Johannesburg  Office         13 200    -             
Transwire              Midrand       Industrial     9 500     11,36         
    Erf 34462              Kimberley     Retail         550       -             
                                                        241 850   10,67         
* ApexHi will acquire the residential portfolio and enter into a 50:50 joint    
venture with Aengus Property Holdings.                                          
CAPITAL COMMITMENTS                                                             
Authorised capital improvements still to be spent on investment properties total
R210,5 million.                                                                 
Disposals                                                                       
                                                      Surplus/                  
                                           Net        (deficit)                 
                                           selling   on original  Selling       
price     cost         yield         
    Property    Location       Sector      R`000     R`000        %             
    Rivonia     Rivonia        Retail       196 000   37 419       8,20         
    Square *                                                                    
Vineyard    Stellenbosch   Office       32 000    15 684       5,20         
    West        Johannesburg   Retail       20 000    17 130       5,56         
    Street                                                                      
    Parkade                                                                     
Mokopane    Mokopane       Retail       4 800    (691)         10,18        
    Centre                                                                      
    Amethyst    Carletonville  Retail       3 800     43           10,79        
    Perm        Krugersdorp    Office       3 050     476          18,11        
Building                                                                    
    Corpgro     Bloemfontein   Industrial   3 000    (1 322)       12,31        
    Ellerines   East London    Retail       2 696     (194)        11,23        
    Terminus                                                                    
St                                                                          
    Ellerines   Hluhluwe       Retail       2 300     422          8,17         
    Hluhluwe                                                                    
    508 West    Durban         Retail       2 225     58           9,49         
Street                                                                      
    506 West    Durban         Retail       2 075     52           10,29        
    Street                                                                      
    Ellerines   Bloemfontein   Retail       2 008    (14)          10,87        
1st Ave     Springs        Retail       1 560    (30           10,76        
    Town Talk                                                                   
    Acme Store  Port           Retail       1 300    (1 301)       8,30         
                Elizabeth                                                       
Bradlows    Krugersdorp    Retail       1 200    (2 123)       13,86        
    Erf 755     Johannesburg   Industrial   1 000     750          12,57        
    Denver                                                                      
    Price and   White River    Retail       1 000     (2 179)      5,61         
Pride                                                                       
                                           280 014    64 180      8,01          
* Competition Commission approval required.                                     
FINANCIAL STATEMENTS                                                            
Basis of preparation and accounting policies                                    
The annual financial statements have been prepared in accordance with           
International Financial Reporting Standards ("IFRS") and the Companies Act of   
South Africa, 1973.                                                             
All accounting policies are consistent with those used in the annual financial  
statements for the year ended 30 June 2006.                                     
These results have been audited by the independent auditors, Grant Thornton.    
Their unqualified report is available for inspection at the company`s registered
office.                                                                         
                                                2007         2006               
    CONDENSED BALANCE SHEET                     R`000        R`000              
    ASSETS                                                                      
Non-current assets                          9 045 743    6 484 875          
    Investment properties                       8 850 806    6 330 173          
    Straight-line rental income accrual         153 878      116 660            
    Tenant installations                        41 059       38 042             
Current assets                              422 372      446 597            
    Non-current assets held for sale            280 014      146 958            
    Total assets                                9 748 129    7 078 430          
    EQUITY AND LIABILITIES                                                      
Share capital and reserves                  2 695 218    1 152 032          
    Non-current liabilities                     6 665 989    5 610 796          
    Debenture capital and premium               4 190 798    3 630 584          
    Deferred taxation                           999 072      424 306            
Interest bearing borrowings                 1 476 119    1 555 906          
    Current liabilities                         386 922      315 602            
    TOTAL EQUITY AND LIABILITIES                9 748 129    7 078 430          
                                                             NAV per unit       
Number        NAV          excluding          
                                  of units       per unit    deferred tax       
    Net asset value per unit      in issue      R            R                  
    (NAV)                                                                       
A unit                        264 592 114   10,62        11,89              
    B unit                         264 592 114  8,73         9,98               
    C unit                         264 592 114  6,68         7,93               
    Total - 30 June 2007                        26,03        29,80              
A unit                        249 120 898   10,50        11,35              
    B unit                        249 120 898   8,70         9,55               
    Total - 30 June 2006                        19,20        20,90              
                                                 2007          2006             
INCOME STATEMENT                             R`000         R`000            
    Conventional rental income                   1 173 623     963 363          
    Straight-line rental income accrual          36 449        53 339           
    Revenue                                      1 210 072     1 016 702        
Property expenses                            (276 578)     (247 579)        
    Administrative expenses and corporate costs  (70 674)      (49 463)         
    Tenant installation - depreciation           (16 578)      (11 243)         
    Profit from operations                       846 242       708 417          
Finance costs                                (162 759)     (134 734)        
    Interest income                              42 518        27 476           
    Other income                                 34 711        -                
    Investment income                             -            9 241            
Profit before debenture interest             760 712       610 400          
    Debenture interest                           (724 263)     (557 061)        
    Profit after debenture interest              36 449        53 339           
    Capital and other items not distributed      2 081 500     710 716          
Change in fair value of investment           2 054 783     690 625          
    properties                                                                  
    Straight-line rental income accrual          (36 449)      (53 339)         
    Amortisation of debenture premium            57 588        41 898           
Net surplus on disposal of investment        5 578         6 378            
    properties                                                                  
    Net surplus on disposal of listed            -             25 154           
    investment                                                                  
Profit before taxation                       2 117 949     764 055          
    Taxation                                     (574 766)     (242 076)        
    Net profit after taxation                    1 543 183     521 979          
    Reconciliation between earnings, headline                                   
earnings and distributable earnings:                                        
    Net profit after taxation                    1 543 183     521 979          
    Adjusted for                                                                
    Debenture interest                           724 263       557 061          
Earnings - units                             2 267 446     1 079 040        
    Adjusted for:                                                               
    Change in fair value of investment           (1 454 138)   (410 678)        
    properties - net of taxation                                                
Net surplus on disposal of investment        (5 578)       (6 378)          
    properties                                                                  
    Net surplus on disposal of listed            -             (25 154)         
    investment                                                                  
Headline earnings - units                    807 730       636 830          
    Straight-line rental income accrual - net    (25 879)      (37 871)         
    of taxation                                                                 
    Amortisation of debenture premium            (57 588)      (41 898)         
Distributable earnings                       724 263       557 061          
                       Weighted                                 Headline        
                       average          Distribution Earnings   earnings        
                       number           per unit     per unit    per unit       
of units         (cents)      (cents)    (cents)         
    A unit             253 682 462      128,47       305,82     114,02          
    B unit             253 682 462      157,03       329,48     137,67          
    C unit             253 682 462      -            258,51     66,71           
Total - year to                     285,50       893,81     318,40          
    30 June 2007                                                                
    A unit             228 303 737      109,80       223,29     126,44          
    B unit             228 303 737      134,20       249,34     152,50          
Total - year to                     244,00       472,63     278,94          
    30 June 2006                                                                
                                                    Non-                        
                                                    distribut-                  
Share      Share      able         Capital        
    STATEMENT OF              capital    premium    reserve      reserve        
    CHANGES IN EQUITY         R`000      R`000      R`000        R`000          
    Balance at 30 June 2005   38         28 067     35 422       15 216         
Issue of ordinary shares  12         35 461                                 
    Net profit for the year                                                     
    Realised accumulated net                                     27 749         
    write-up of investment                                                      
properties sold                                                             
    Net surplus on disposal                                      17 712         
    of investment properties                                                    
    Revaluation of listed                                                       
investment                                                                  
    Realised accumulated net                                                    
    write-up of listed                                                          
    investment sold                                                             
Net surplus on disposal                                      25 154         
    of listed investment                                                        
    Amortisation of                                 41 898                      
    debenture premium                                                           
transferred to non-                                                         
    distributable reserve                                                       
    Transfer to fair-value                                                      
    reserve (net of deferred                                                    
tax)                                                                        
    Balance at 30 June 2006   50         63 528     77 320       85 831         
    Issue of ordinary shares  3                                                 
    Net profit for the year                                                     
Realised accumulated net                                     70 540         
    write-up of investment                                                      
    properties sold                                                             
    Net surplus on disposal                                      5 578          
of investment properties                                                    
    Amortisation of                                 57 588                      
    debenture premium                                                           
    transferred to non-                                                         
distributable reserve                                                       
    Transfer to fair-value                                                      
    reserve (net of deferred                                                    
    tax)                                                                        
Balance at 30 June 2007   53         63 528     134 908      161 949        
                                       Fair        Accumu-                      
                                       value       lated                        
    STATEMENT OF                       reserve     loss        Total            
CHANGES IN EQUITY                  R`000       R`000       R`000            
    Balance at 30 June 2005            540 946     (12 221)    607 468          
    Issue of ordinary shares                                   35 473           
    Net profit for the year                        521 979     521 979          
Realised accumulated net write-up  (27 749)                -                
    of investment properties sold                                               
    Net surplus on disposal of                     (17 712)    -                
    investment properties                                                       
Revaluation of listed investment   8 619                   8 619            
    Realised accumulated net write-up  (21 507)                (21 507)         
    of listed investment sold                                                   
    Net surplus on disposal of listed              (25 154)    -                
investment                                                                  
    Amortisation of debenture premium              (41 898)    -                
    transferred to non-distributable                                            
    reserve                                                                     
Transfer to fair-value reserve     437 215     (437 215)   -                
    (net of deferred tax)                                                       
    Balance at 30 June 2006            937 524     (12 221)    1 152 032        
    Issue of ordinary shares                                   3                
Net profit for the year                        1 543 183   1 543 183        
    Realised accumulated net write-up  (70 540)                -                
    of investment properties sold                                               
    Net surplus on disposal of                     (5 578)     -                
investment properties                                                       
    Amortisation of debenture premium              (57 588)    -                
    transferred to non-distributable                                            
    reserve                                                                     
Transfer to fair-value reserve     1 480 017   (1 480 017) -                
    (net of deferred tax)                                                       
    Balance at 30 June 2007            2 347 001   (12 221)    2 695 218        
                                              2007           2006               
CASH FLOW STATEMENT                       R`000          R`000              
    OPERATING ACTIVITIES                                                        
    Cash generated from operations            948 461        588 308            
    Finance costs                             (162 759)      (134 734)          
Interest income                           42 518         27 476             
    Other income                              34 711         -                  
    Investment income                         -              9 241              
    Debenture interest paid                   (690 239)      (500 814)          
Net cash generated from/(utilised in)     172 692        (10 523)           
    operating activities                                                        
    INVESTING ACTIVITIES                                                        
    Purchase of investment properties         (775 339)      (1 937 084)        
Capitalised improvements to investment    (259 186)      (170 791)          
    properties                                                                  
    Capitalised letting costs                 (14 275)       (16 738)           
    Capitalised transaction costs             (9 837)        (25 048)           
Proceeds on disposal of investment        414 998        219 458            
    properties                                                                  
    Proceeds on disposal of listed            -              136 521            
    investment                                                                  
Purchase of listed investment including   -              (25 008)           
    transaction costs                                                           
    Net cash utilised in investing            (643 639)      (1 818 690)        
    activities                                                                  
FINANCING ACTIVITIES                                                        
    Issue of A, B and C units                 617 805        1 502 114          
    Interest bearing borrowings               (79 787)       393 569            
    (repaid)/raised                                                             
Net cash generated from financing         538 018        1 895 683          
    activities                                                                  
    Net increase in cash and cash             67 071         66 470             
    equivalents                                                                 
Cash and cash equivalents at beginning    238 784        172 314            
    of year                                                                     
    Cash and cash equivalents at end of year  305 855        238 784            
                                                            Indust-             
SEGMENTAL                Office          Retail         rial                
    INFORMATION              R`000      %    R`000      %   R`000      %        
    Conventional rental      463 970    40   600 018    51  109 635    9        
    income                                                                      
Straight-line rental     10 251     28   19 492     54  6 706      18       
    income accrual                                                              
    Revenue                  474 221    39   619 510    51  116 341    10       
    Property expenses        (114 967)  42   (143 975)  52  (17 636)   6        
Administrative expenses                                                     
    Tenant installation -    (11 773)   71   (3 882)    23  (923)      6        
    depreciation                                                                
    Segment profit from      347 481    38   471 653    51  97 782     11       
operations                                                                  
    Finance costs                                                               
    Interest income                                                             
    Other income                                                                
Segment profit before    347 481    38   471 653    51  97 782     11       
    debenture interest                                                          
    Debenture interest                                                          
    Segment profit after     347 481         471 653        97 782              
debenture interest                                                          
    Change in fair value of  702 893         1 162 466      189 424             
    investment properties                                                       
    Straight-line rental     (10 251)        (19 492)       (6 706)             
income accrual                                                              
    Amortisation of                                                             
    debenture premium                                                           
    Net surplus on disposal  1 224           (238)          4 592               
of investment                                                               
    properties                                                                  
                             1 041 347  35   1 614 389  55  285 092    10       
    Other information                                                           
Investment properties    3 097 223       4 645 413      1 108 170           
    Other assets             189 041         370 759        43 008              
    Total assets             3 286 264  35   5 016 172  53  1 151 178  12       
    Total liabilities        65 438          72 490         13 935              
*  Where a property has                                                     
    office, retail and                                                          
    industrial components,                                                      
    it is classified to the                                                     
component which                                                             
    generates more than 50%                                                     
    of the income.                                                              
                                    Total          Corp-                        
investment     orate                        
    SEGMENTAL                       properties     costs       Total            
    INFORMATION                     R`000          R`000       R`000            
    Conventional rental income      1 173 623                  1 173 623        
Straight-line rental income     36 449                     36 449           
    accrual                                                                     
    Revenue                         1 210 072                  1 210 072        
    Property expenses               (276 578)                  (276 578)        
Administrative expenses                        (70 674)    (70 674)         
    Tenant installation -           (16 578)                   (16 578)         
    depreciation                                                                
    Segment profit from operations  916 916        (70 674)    846 242          
Finance costs                                  (162 759)   (162 759)        
    Interest income                                42 518      42 518           
    Other income                    34 711         34 711                       
    Segment profit before           916 916        (156 204)   760 712          
debenture interest                                                          
    Debenture interest                             (724 263)   (724 263)        
    Segment profit after debenture  916 916        (880 467)   36 449           
    interest                                                                    
Change in fair value of         2 054 783                  2 054 783        
    investment properties                                                       
    Straight-line rental income     (36 449)                   (36 449)         
    accrual                                                                     
Amortisation of debenture                      57 588      57 588           
    premium                                                                     
    Net surplus on disposal of      5 578                      5 578            
    investment properties                                                       
2 940 828       (822 879)   2 117 949       
    Other information                                                           
    Investment properties           8 850 806                  8 850 806        
    Other assets                    602 808        294 515      897 323         
Total assets                    9 453 614      294 515     9 748 129        
    Total liabilities               151 863        6 901 048   7 052 911        
    *  Where a property has                                                     
    office, retail and industrial                                               
components, it is classified                                                
    to the component which                                                      
    generates more than 50% of the                                              
    income.                                                                     
2007        2006          
    Related party transactions                        R`000       R`000         
    ApexHi - Manco Trust                                                        
    The trust is the asset manager of the company. M                            
Wainer and W E Cesman are trustees of the trust.                            
    Asset management fee (0,5% p.a. of the market     52 959      37 914        
    capitalisation plus borrowings of the company)                              
    The beneficiaries of the trust at 30 June 2007                              
are:                                                                        
    Madison Property Fund Managers*                   100%        100%          
    * Shares held by ApexHi directors in Madison                                
    Property Fund Managers at 30 June 2007:                                     
M Wainer                                        12,73%      13,16%        
      W E Cesman                                      12,73%      13,16%        
      C van Wyk                                       0,34%       0,63%         
      J Dritz                                         0,15%       -             
The agreement between the company and the trust will remain in force until 30   
June 2012, after which either party may give six months` notice of termination. 
There are no performance-based incentive fees paid to the trust.                
PROSPECTS                                                                       
The growth in net revenue from the existing portfolio is dependent on rent      
escalations on existing leases, growth in rentals from lease renewals, revenue  
arising from the letting of vacant space and the containment of property        
expenses. The current portfolio has on average, rental escalations of between 8%
and 10%. Rentals on renewals are forecast to increase by between 10% and 20%    
with property costs expected to increase by 7%.                                 
The core portfolio is expected to generate between 318 cents and 324 cents per  
A, B and C unit ("combined unit`) for the 2008 financial year and the Clearwater
guarantee fee will contribute an additional 5 cents.                            
Based on the above, management is confident that combined distributions for the 
2008 financial year will be between 323 cents and 329 cents.                    
Development fees arising from the joint venture with Aengus and new yield       
enhancing property acquisitions could provide a further 8 cents per combined    
unit.                                                                           
The C unit is therefore expected to participate in distributions in the first   
quarter of the 2008 financial year.                                             
The above profit forecast has not been reviewed or reported on by the ApexHi    
auditors.                                                                       
DISTRIBUTION                                                                    
Unit holders are advised that interest distribution number 25 in respect of the 
quarter                                                                         
1 April 2007 to 30 June 2007 has been declared as follows:                      
-    In respect of the A unit - 33,75 cents (2006: 29,70 cents), a 13,6 %       
    increase                                                                    
-    In respect of the B unit - 41,25 cents (2006: 36,30 cents), a 13,6 %       
    increase                                                                    
    - Last date to trade cum interest             Friday, 17 August 2007        
    - Units will trade ex interest                Monday, 20 August 2007        
- Record date                                 Friday, 24 August 2007        
    - Payment of interest distribution number 25  Monday, 27 August 2007        
There may be no dematerialisation or re-materialisation of the A and B units    
between Monday, 20 August 2007 and Friday, 24 August 2007, both days inclusive. 
By order of the Board                                                           
G G L Leissner                                                                  
Chief Executive Officer                                                         
Johannesburg                                                                    
1 August 2007                                                                   
DIRECTORS: M Wainer (Chairman),  G G L Leissner * (Chief Executive Officer), D H
Rice * (Managing),  J F Bihl +,  W E Cesman, J Dritz +,                         
A Rehman +,  C van Wyk *       * Executive   + Independent                      
A presentation of the company`s results will be held in Johannesburg on         
Thursday, 2 August 2007 at 17h30.                                               
Should you wish to attend this presentation please e-mail Sandra Mason at:      
apexhi@webmail.co.za.                                                           
www.Apexhi.co.za                                                                
Date: 01/08/2007 11:24:00 Produced by the JSE SENS Department.
Profile Group (Pty) Ltd. has taken care in preparing all information on this website, but does not accept any liability for errors or out-of-date information.
Other Profile Group sites: FundsData Online (unit trust data)  |  Profile Group corporate site
[  Terms of Use |  Privacy Policy |  PAIA manual |  FAQs/Help |  Site Map |  © Copyright Reserved 2026  ]
  


Powered by ProfileData

Profile Mobile App Google Play Store Apple App Store


Follow us on: