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

Wed 2 Aug 2006, 16:08 Apexhi - Audited results and quarterly distributio
APA   APB
 APA                                                                             
     Apexhi - Audited results and quarterly distribution declaration            
     ApexHi Properties Limited                                                  
     (Incorporated in the Republic of South Africa)                             
(Registration number 1999/000238/06)                                       
     Share code: APA & ISIN: ZAE000033064                                       
     Share code: APB & ISIN: ZAE000033072                                       
     ("ApexHi" or "the company")                                                
AUDITED RESULTS FOR THE YEAR ENDED 30 JUNE 2006 AND QUARTERLY              
     DISTRIBUTION DECLARATION FOR THE THREE MONTHS ENDED 30 JUNE 2006           
     HIGHLIGHTS                                                                 
     * 10% growth in distributions (A unit 8%; B unit 11%)                      
* Total return of 28% for the year to 30 June 2006, compared to the        
     property loan stock average of 23%                                         
     * Property portfolio has grown from R4,0 billion to R6,7 billion           
     * Net asset value increased by 32% to R20,90 per combined unit             
Results                                                                    
     The fourth quarter"s distribution on the A unit has been increased by      
     2,25 cents to 29,70 cents and the distribution on the B unit has been      
     increased by 2,75 cents to 36,30 cents. The total distribution per A       
unit for the year is 109,80 cents (7,65% increase from 30 June 2005) and   
     134,20 cents (11,37% increase from 30 June 2005) per B unit. The           
     combined distribution for the year to 30 June 2006 is 244,00 cents         
     (9,67% increase from 30 June 2005).                                        
2006   % change       2005               
                                      R"000                 R"000               
     Operating profit:              704 541         31    537 505               
     Investment Properties                                                      
Core portfolio                 578 707         28    453 392               
     Additions during the year      107 266        151     42 772               
     Disposals during the year        9 903                10 109               
     Disposals post balance           8 665                31 232               
sheet                                                                      
     Corporate costs and           (49 463)         35   (36 656)               
     administrative expenses                                                    
     Profit from operations         655 078         31    500 849               
Finance costs                (134 734)         13  (119 244)               
     Interest income                 27 476         32     20 851               
     Investment income                9 241         30      7 133               
     Distributable profits          557 061         36    409 589               
Weighted average number of     228 303               184 085               
     units in issue                     737                   061               
     Distribution per unit           244,00         10     222,50               
     (cents)                                                                    
A unit                          109,80          8     102,00               
     B unit                          134,20         11     120,50               
     The 31% increase in profits from investment properties is attributable     
     to the acquisition of R1,7 billion of properties acquired at an average    
yield (before gearing) of 11,9%, combined with organic growth within the   
     `core" portfolio. Acquisitions include the R1,0 billion Prima portfolio    
     of 171 properties (yielding 11,5%) acquired in October 2005, the           
     acquisition in November 2005 of the Glenrand MIB building in Randburg      
for R155,0 million (yielding 12,1%) and the acquisition of nine MICC       
     properties for R136,5 million in May 2006 (yielding 12,8%).                
     The `core" portfolio, representing properties held for a full year and     
     not sold since year end, increased by 28% as a result of net rental        
growth and also as a result of R500 million of acquisitions during the     
     2004/2005 financial year (at an average yield of 14% before gearing)       
     included for the full financial year.                                      
     Fifteen properties were disposed of including three high yielding          
Johannesburg inner city office properties (37 Sauer Street, Sage Life      
     Towers and 30 Simmonds Street) transferred to the Government in            
     September 2005. The proceeds of R219,5 million were used to reduce         
     floating debt currently bearing interest at 10% per annum.  A surplus on   
carrying value of R6,4 million and R45,5 million on the original cost      
     was recorded.                                                              
     The 35% increase in corporate costs is as a result of the increased        
     asset management fee due to the R1,7 billion acquisitions during the       
year and the strengthening of the ApexHi unit price for the major part     
     of the financial year.  The asset management fee is based on the market    
     capitalisation plus borrowings.                                            
     Finance costs increased by 13% and borrowings increased by 34% from        
R1,162 billion to R1,556 billion, of which 88% - or R1,365 billion - has   
     been fixed. The floating debt of R191 million currently bears interest     
     at an average rate of 9,97% per annum. The weighted average all            
     inclusive rate of the borrowings decreased from 10,74% at 30 June 2005     
to 9,97% at 30 June 2006 as a result of the restructuring of R700          
     million of debt through a debt capital market finance arrangement with     
     Standard Bank.                                                             
     Interest income increased as a direct result of the expansion of the       
portfolio. Included in interest income is R2,8 million accrued on an       
     R84,5 million loan advanced between March 2006 and May 2006, to Matemeku   
     Property Acquisitions 104 (Pty) Limited, a BEE company. Matemeku used      
     this loan to acquire a 40,6% interest in Calulo Property Fund Limited.     
The loan to Matemeku was made with a view to ultimately acquiring          
     properties in Calulo or if opportune for Matemeku to sell the Calulo       
     units at a profit to be shared with ApexHi. Matemeku has reached           
     agreement with a third party to acquire its Calulo units at a profit and   
as a result, the loan to Matemeku will be repaid by October 2006. On       
     repayment of the loan ApexHi will record a distributable surplus of        
     approximately R15 million. The R84,5 million loan has been included in     
     receivables on the balance sheet.                                          
Investment income represents distributions received from the MICC          
     investment. This yielded an annualised return of 12,35%. On 28th           
     February 2006, the MICC units were disposed of for R136,5 million and      
     the proceeds used to acquire properties from MICC. A profit of R25,2       
million on the sale was transferred to a capital reserve.                  
     53% of R705 million generated from investment properties is derived from   
     retail properties, 39% from office and 8% from industrial. In 2005, 47%    
     was generated from retail, 45% from office and 8% from industrial. The     
change has arisen mainly from the acquisition of the predominately         
     retail portfolio from Prima and the disposal of the three large            
     Johannesburg inner city office properties to Government.                   
     There has been a reduction in the exposure to inner cities. In 2005, 44%   
of the operating profit from investment properties was generated from      
     major metropolitan inner cities. This has reduced to 33%.                  
     The ratio of property expenses to property income has reduced from 29%     
     to 26% as a result of effective and continued cost control and as a        
result of the growth in market rentals experienced during the last year.   
     Valuation of properties by external valuers                                
     The portfolio has been valued by external registered valuers at 30 June    
     2006.  The revaluations have resulted in a fair value adjustment in the    
income statement of R690,6 million.  The valuation of the R6,7 billion     
     property portfolio (comprising 444 properties) represents an average       
     forward yield of approximately 13%.  A deferred taxation liability of      
     R240,2 million was provided as a consequence of the fair value             
adjustment. The liability was determined at a `blended rate", most being   
     at the income tax rate of 29% and a portion at the capital gains tax       
     rate ("CGT") of 14,5%.  The net asset value ("NAV") excluding deferred     
     tax on the fair value adjustment has increased by 32% to R20,90 per        
combined unit, representing a 20% (2005: 36%) premium to market value.     
     Letting activity                                                           
     ApexHi concluded 1 411 leases worth more than R1 billion, covering a       
     total of 458 657m2 in the financial year. Renewals on 286 812m2 valued     
at R611,8 million were achieved and new leases were concluded on 171       
     845m2 valued at R453,4 million. The average rental per month at which      
     leases were concluded has increased by 27,5%, with an average rental of    
     R40/m2 in 2006, compared to R31,50/m2 in 2005 when a large amount of       
industrial space was renewed which lowered the average rental.             
     Vacancies                                                                  
     Vacancies have reduced from 10,1% to 9,5% for the year, which equates to   
     a decrease of 15 337m2. Inner city office space constitutes the majority   
of the 239 734m2 vacancy.                                                  
     Liquidity and trading volumes                                              
     ApexHi"s units continue to maintain high trading volumes, with 52% of      
     the company"s units in issue having traded during the year. 123,1          
million A units, equating to 54% and 112,3 million B units, equating to    
     49%, of the weighted average units in issue, were traded.                  
     Post balance sheet events                                                  
     Acquisitions                                                               
Building         Location     Sector         Price      Cash               
                                                  R"000     R"000               
     Old Mutual                                 137 000   137 000               
     properties*                                                                
Freeway         Wynberg,     Retail                                       
     Centre           Johannesburg                                              
      SentraKor       Pretoria     Office                                       
                      inner city                                                
Oudehuis        Somerset     Office                                       
     Centre           West                                                      
      5 Girton Road   Parktown     Office                                       
      Fabric Park     Midrand      Industrial                                   
President       Pretoria     Office                                       
     Centre           inner city                                                
      Kempton         Kempton Park Retail                                       
     Square                                                                     
Pepsi           Johannesburg Industrial                                   
      Steyns Arcade   Pretoria     Office                                       
                      inner city                                                
     Ellerines        Kempton Park Retail         5 500     5 500               
Denver           Denver       Industrial    11 913     3 573               
     Industrial                                                                 
     Park                                                                       
     16 & 18 Forge    Spartan      Industrial     3 625     1 088               
Road                                                                       
     7 Dartfield      Eastgate     Industrial     5 114     1 534               
     Road                                                                       
     77 & 78 Plane    Spartan      Industrial    12 199     3 660               
Road                                                                       
     Erf 34462        Kimberley    Retail           550       550               
     (vacant stand)                                                             
                                                175 901   152 905               
Initial     
                                                 Number               yield     
                                               of units     Issue    before     
     Building         Location     Sector        issued     price   gearing     
R         %     
     Old Mutual                                                        11,8     
     properties*                                                                
      Freeway         Wynberg,     Retail                                       
Centre           Johannesburg                                              
      SentraKor       Pretoria     Office                                       
                      inner city                                                
      Oudehuis        Somerset     Office                                       
Centre           West                                                      
      5 Girton Road   Parktown     Office                                       
      Fabric Park     Midrand      Industrial                                   
      President       Pretoria     Office                                       
Centre           inner city                                                
      Kempton         Kempton Park Retail                                       
     Square                                                                     
      Pepsi           Johannesburg Industrial                                   
Steyns Arcade   Pretoria     Office                                       
                      inner city                                                
     Ellerines        Kempton Park Retail                              11,1     
     Denver           Denver       Industrial   295 765     28,20      12,5     
Industrial                                                                 
     Park                                                                       
     16 & 18 Forge    Spartan      Industrial    89 982     28,20      11,0     
     Road                                                                       
7 Dartfield      Eastgate     Industrial   126 943     28,20      10,6     
     Road                                                                       
     77 & 78 Plane    Spartan      Industrial   302 812     28,20      11,1     
     Road                                                                       
Erf 34462        Kimberley    Retail                                 -     
     (vacant stand)                                                             
                                                815 502                11,6     
     * Approval of Competition Commission required.                             
Disposals                                                                  
                                                          Surplus/              
                                                    Net  (deficit)  Selling     
                                                selling                         
Building      Location     Sector            price    on cost    yield     
                                                  R"000      R"000        %     
     66 Smal       Johannesburg Office           21 600      4 000        -     
     Street        inner city                                                   
(office                                                                    
     component)**                                                               
     BMW           Craighall    Retail           19 630    (3 640)        -     
     Lyndhurst                                                                  
African City  Johannesburg Office           15 900      1 100        -     
     (office       inner city                                                   
     component)**                                                               
     50 Fox        Johannesburg  Office           9 000      6 728        -     
Street        inner city                                                   
     (vacant)                                                                   
     Protea        Johannesburg Retail            8 900      (492)      8,8     
     Furnishers    inner city                                                   
TBWA          Houghton     Office            8 700    (8 350)      9,9     
     TML House     Randburg     Office            8 600         16      7,1     
     Kelhof**      Johannesburg Office/retail     8 500      4 802     12,9     
                   inner city                                                   
Checkers      Harrismith   Retail            7 800      (870)     10,5     
     Centre                                                                     
     Du Barry      Johannesburg Industrial        7 000      2 997      7,7     
                   inner city                                                   
Nedbank       Port         Office/retail     6 303        364     13,2     
     Building      Elizabeth                                                    
     Biccard       Braamfontein Office            5 050        500        -     
     House**                                                                    
Ellerines     Pretoria     Retail            4 600      1 132      8,9     
                   inner city                                                   
     40 Bath       Rosebank     Office            3 625      (565)     11,0     
     Avenue                                                                     
Prospecta     Randburg     Office/retail     3 750      1 673     10,3     
     House                                                                      
     Nedbank       Benoni       Retail            2 700      1 151     14,7     
     Ellerines     Uitenhage    Retail            2 000      (312)      2,8     
176 Schoeman  Pretoria     Office            1 500      (500)      8,1     
     Street        inner city                                                   
     18E Goldman   Florida      Office            1 200         16      4,3     
     Street                                                                     
Palm Street   Phalaborwa   Retail              600      (989)      7,9     
     2                                                                          
                                                146 958      8 761      5,0     
     ** The office component of these buildings has been or is in the process   
of being converted into residential units to be held for rental and will   
     be sold into a newly formed company in which ApexHi will acquire 10% and   
     the remaining 90% will be held by Aengus Property Holdings.                
     Prospects                                                                  
ApexHi expects to deliver increasing distributions per unit to unit        
     holders, applying its strategy with regard to the existing portfolio,      
     the acquisition and disposal of properties and its conservative approach   
     to debt.                                                                   
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. IFRS 1, First-time adoption of International    
Financial Reporting Standards has been applied.                            
     In order to comply with IAS17 - Leases, total revenue reflects rental      
     income recognised on a straight-line basis. To retain comparability with   
     prior periods, the rental income charged to tenants and the straight-      
line rental income accrual have been separately disclosed. To avoid        
     double counting, the change in fair value of investment properties in      
     the income statement has been reduced by the straight-line rental income   
     accrual. In the balance sheet the fair value of investment properties      
has been reduced by the cumulative straight-line rental income accrual.    
     The opening balances on prior year reserves have been adjusted by the      
     deferred taxation on the straight-line rental income accrual.              
     In terms of IAS39, part of the share premium has been reclassified as      
debenture premium. Debenture capital previously recognised and             
     subsequently measured at cost, is now recognised at fair value and         
     subsequently measured at amortised cost. The amortised portion of          
     debenture premium has been transferred to non-distributable reserves.      
Deferred taxation on the fair value adjustment of investment properties    
     was previously provided at capital gains tax rates. In terms of IAS12, a   
     blend of the income tax and capital gains tax rates has now been           
     applied. This is based on the manner in which each property is expected    
to be realised.                                                            
     Comparative figures in respect of the above changes have been restated     
     accordingly.                                                               
     The changes above will have no effect on current or future                 
distributions.                                                             
     The effect of the above changes on prior year earnings, headline           
     earnings and net asset value per combined unit is as follows:              
                                                       Year ended               
30 June               
                                                             2005               
                                                          (cents)               
     Earnings - as previously reported                     497,08               
Prior year adjustments -                                                   
       Amortisation of debenture premium (IFRS)              9,11               
       Change in rate of deferred taxation                (44,05)               
     Earnings - restated                                   462,14               
Headline earnings - as previously reported            222,50               
     Prior year adjustments -                                                   
       Amortisation of debenture premium (IFRS)              9,11               
       Straight-line rental income accrual - net of         12,53               
taxation                                                                   
     Headline earnings - restated                          244,14               
                                                              (R)               
     Net asset value - as previously reported               15,33               
Prior year adjustment -                                                    
       Change in rate of deferred taxation                 (0,51)               
     Net asset value - restated                             14,82               
     CONDENSED BALANCE SHEET                                                    
2006        2005          
                                                     R"000       R"000          
     ASSETS                                                                     
     Non-current assets                          6 484 875   4 120 434          
Investment properties                       6 330 173   3 920 002          
     Straight-line rental income accrual           116 660      69 514          
     Tenant installations                           38 042      29 485          
     Listed investment                                   -     101 433          
Current assets                                446 597     258 309          
     Non-current assets held for sale              146 958           -          
     Total assets                                7 078 430   4 378 743          
     EQUITY AND LIABILITIES                                                     
Share capital and reserves                  1 152 032     607 468          
     Non-current liabilities                     5 610 796   3 552 594          
     Debenture capital and premium               3 630 584   2 205 841          
     Deferred taxation                             424 306     184 416          
Interest bearing borrowings                 1 555 906   1 162 337          
     Current liabilities                           315 602     218 681          
     Total equity and liabilities                7 078 430   4 378 743          
                                                           NAV per unit         
excluding         
                                             NAV per unit  deferred tax         
     Net asset value (NAV)        Number of             R             R         
                             units in issue                                     
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         
     A unit                     189 776 988          8,31          8,80         
B unit                     189 776 988          6,51          7,00         
     Total - 30 June 2005                           14,82         15,80         
     INCOME STATEMENT                                                           
                                                      2006         2005         
R"000        R"000         
     Conventional rental income                    963 363      763 710         
     Straight-line rental income accrual            53 339       32 475         
     Revenue                                     1 016 702      796 185         
Property expenses                           (247 579)    (217 613)         
     Administrative expenses                      (49 463)     (36 656)         
     Tenant installation - depreciation           (11 243)      (8 592)         
     Profit from operations                        708 417      533 324         
Finance costs                               (134 734)    (119 244)         
     Interest income                                27 476       20 851         
     Investment income                               9 241        7 133         
     Profit before debenture interest              610 400      442 064         
Debenture interest                          (557 061)    (409 589)         
     Profit after debenture interest                53 339       32 475         
     Capital and other items not                   710 716      567 086         
     distributed                                                                
Change in fair value of investment            690 625      574 678         
     properties                                                                 
     Straight-line rental income accrual          (53 339)     (32 475)         
     Amortisation of debenture premium              41 898       16 770         
Net surplus on disposal of listed              25 154            -         
     investment                                                                 
     Net surplus on disposal of investment           6 378        8 113         
     properties                                                                 
Profit before taxation                        764 055      599 561         
     Taxation                                    (242 076)    (158 415)         
     Net profit after taxation                     521 979      441 146         
     Reconciliation between earnings,                                           
headline earnings and distributable                                        
     earnings:                                                                  
     Net profit after taxation                     521 979      441 146         
     Adjusted for:                                                              
Debenture interest                            557 061      409 589         
     Earnings - units                            1 079 040      850 735         
     Adjusted for:                                                              
     Change in fair value of investment          (410 678)    (393 206)         
properties - net of taxation                                               
     Net surplus on disposal of investment         (6 378)      (8 113)         
     properties                                                                 
     Net surplus on disposal of listed            (25 154)            -         
investment                                                                 
     Headline earnings - units                     636 830      449 416         
     Straight-line rental income accrual -        (37 871)     (23 057)         
     net of taxation                                                            
Amortisation of debenture premium            (41 898)     (16 770)         
     Distributable earnings                        557 061      409 589         
                           Weighted                                             
                            average                            Headline         
number  Distribution   Earnings   earnings         
                           of units      per unit   per unit   per unit         
                                          (cents)    (cents)    (cents)         
     A unit                 228 303        109,80     223,29     126,44         
737                                             
     B unit                 228 303        134,20     249,34     152,50         
                                737                                             
     Total - year to                       244,00     472,63     278,94         
30 June 2006                                                               
     A unit                 184 085        102,00     219,32     110,32         
                                061                                             
     B unit                 184 085        120,50     242,82     133,82         
061                                             
     Total - year to                       222,50     462,14     244,14         
     30 June 2005                                                               
     STATEMENT OF CHANGES IN EQUITY                                             
for the year ended 30 June 2006                                            
                                                                    Non-        
                                                              distribut-        
                                            Share      Share        able        
capital    premium     reserve        
                                            R"000      R"000       R"000        
     Balance at 1 July 2004 as                 34    409 781           -        
     previously reported                                                        
Prior year adjustments -                                                   
     Reclassification of share                     (389 292)                    
     premium                                                                    
     Amortisation of debenture                                    18 652        
premium                                                                    
     Change in rate of deferred                                                 
     taxation                                                                   
     Balance at 1 July 2004                    34     20 489      18 652        
restated                                                                   
     Issue of ordinary shares                   4      7 578                    
     Net profit for the year                                                    
     Realised accumulated net                                                   
write-up of investment                                                     
     properties sold                                                            
     Net surplus on disposal of                                                 
     investment properties                                                      
Revaluation of listed                                                      
     investment (net of deferred                                                
     capital gains tax)                                                         
     Amortisation of debenture                                    16 770        
premium transferred to non-                                                
     distributable reserve                                                      
     Transfer to fair value                                                     
     reserve (net of deferred tax)                                              
Balance at 30 June 2005                   38     28 067      35 422        
     Balance at 30 June 2005 as                38    561 337                    
     previously reported                                                        
     Prior year adjustments -                                                   
Reclassification of share                     (533 270)                    
     premium                                                                    
     Amortisation of debenture                                    35 422        
     premium                                                                    
Change in rate of deferred                                                 
     taxation                                                                   
     Balance at 30 June 2005                   38     28 067      35 422        
     restated                                                                   
Issue of ordinary shares                  12     35 461                    
     Net profit for the year                                                    
     Realised accumulated net                                                   
     write-up of investment                                                     
properties sold (net of                                                    
     deferred tax)                                                              
     Net surplus on disposal of                                                 
     investment properties after                                                
deferred tax reversal                                                      
     Revaluation of listed                                                      
     investment (net of deferred                                                
     capital gains tax)                                                         
Realised accumulated net                                                   
     write-up of listed investment                                              
     sold (net of deferred capital                                              
     gains tax)                                                                 
Net surplus on disposal of                                                 
     listed investment                                                          
     Amortisation of debenture                                    41 898        
     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        
Fair     Accumu-               
                                  Capital       value       lated               
                                  reserve     reserve        loss      Total    
                                    R"000       R"000       R"000      R"000    
Balance at 1 July 2004         5 614     128 756    (12 221)    531 964    
     as previously reported                                                     
     Prior year adjustments -                                                   
     Reclassification of                                           (389 292)    
share premium                                                              
     Amortisation of                                                  18 652    
     debenture premium                                                          
     Change in rate of                       (15 473)               (15 473)    
deferred taxation                                                          
     Balance at 1 July 2004         5 614     113 283    (12 221)    145 851    
     restated                                                                   
     Issue of ordinary shares                                          7 582    
Net profit for the year                              441 146    441 146    
     Realised accumulated net       1 489     (1 489)                      -    
     write-up of investment                                                     
     properties sold                                                            
Net surplus on disposal        8 113                 (8 113)          -    
     of investment properties                                                   
     Revaluation of listed                     12 889                 12 889    
     investment (net of                                                         
deferred capital gains                                                     
     tax)                                                                       
     Amortisation of                                     (16 770)          -    
     debenture premium                                                          
transferred to non-                                                        
     distributable reserve                                                      
     Transfer to fair value                   416 263   (416 263)          -    
     reserve (net of deferred                                                   
tax)                                                                       
     Balance at 30 June 2005       15 216     540 946    (12 221)    607 468    
     Balance at 30 June 2005       15 216     637 501    (12 221)  1 201 871    
     as previously reported                                                     
Prior year adjustments -                                                   
     Reclassification of                                           (533 270)    
     share premium                                                              
     Amortisation of                                                  35 422    
debenture premium                                                          
     Change in rate of                       (96 555)               (96 555)    
     deferred taxation                                                          
     Balance at 30 June 2005       15 216     540 946    (12 221)    607 468    
restated                                                                   
     Issue of ordinary shares                                         35 473    
     Net profit for the year                              521 979    521 979    
     Realised accumulated net      27 749    (27 749)                      -    
write-up of investment                                                     
     properties sold (net of                                                    
     deferred tax)                                                              
     Net surplus on disposal       17 712                (17 712)          -    
of investment properties                                                   
     after deferred tax                                                         
     reversal                                                                   
     Revaluation of listed                      8 619                  8 619    
investment (net of                                                         
     deferred capital gains                                                     
     tax)                                                                       
     Realised accumulated net                (21 507)               (21 507)    
write-up of listed                                                         
     investment sold (net of                                                    
     deferred capital gains                                                     
     tax)                                                                       
Net surplus on disposal       25 154                (25 154)          -    
     of listed investment                                                       
     Amortisation of                                     (41 898)          -    
     debenture premium                                                          
transferred to non-                                                        
     distributable reserve                                                      
     Transfer to fair value                   437 215   (437 215)          -    
     reserve (net of deferred                                                   
tax)                                                                       
     Balance at 30 June 2006       85 831     937 524    (12 221)  1 152 032    
     CASH FLOW STATEMENT                                                        
                                                      2006           2005       
R"000          R"000       
     OPERATING ACTIVITIES                                                       
     Cash generated from operations                588 308        528 574       
     Finance costs                               (134 734)      (119 244)       
Interest income                                27 476         20 851       
     Investment income                               9 241          7 133       
     Debenture interest paid                     (500 814)      (395 008)       
     Net cash (utilised in)/generated from        (10 523)         42 306       
operating activities                                                       
     INVESTING ACTIVITIES                                                       
     Purchase of investment properties         (2 149 661)      (646 376)       
     including capitalised improvements,                                        
transaction and letting costs                                              
     Proceeds on disposal of investment            219 458        149 011       
     properties                                                                 
     Proceeds on disposal of listed                136 521              -       
investment                                                                 
     Purchase of listed investment                (25 008)       (86 358)       
     including transaction costs                                                
     Net cash utilised in investing            (1 818 690)      (583 723)       
activities                                                                 
     FINANCING ACTIVITIES                                                       
     Issue of A and B units                      1 502 114        295 556       
     Interest bearing borrowings raised            393 569        278 713       
Net cash generated from financing           1 895 683        574 269       
     activities                                                                 
     Net increase in cash and cash                  66 470         32 852       
     equivalents                                                                
Cash and cash equivalents at beginning        172 314        139 462       
     of year                                                                    
     Cash and cash equivalents at end of           238 784        172 314       
     year                                                                       
SEGMENTAL INFORMATION                                                      
                                 Office          Retail     Industrial          
                                  R"000   %       R"000   %      R"000   %      
      Conventional rental       399 347  41     497 881  52     66 135   7      
income                                                                     
      Straight-line              16 535  31      33 604  63      3 200   6      
     rental income                                                              
     accrual                                                                    
Revenue                   415 882  41     531 485  52     69 335   7      
      Property expenses       (112 155)  45   (122 781)  50   (12 643)   5      
      Administrative                                                            
     expenses                                                                   
Tenant installation       (9 131)  81     (1 752)  16      (360)   3      
     - depreciation                                                             
      Segment profit from       294 596  39     406 952  54     56 332   7      
     operations                                                                 
Finance costs                (42)            (49)           (52)          
      Interest income               347             578             76          
      Investment income                                                         
      Segment profit            294 901  39     407 481  54     56 356   7      
before debenture                                                           
     interest                                                                   
      Debenture interest                                                        
      Segment profit            294 901         407 481         56 356          
after debenture                                                            
     interest                                                                   
      Change in fair            221 599         454 482         14 544          
     value of investment                                                        
properties                                                                 
      Straight-line            (16 535)        (33 604)        (3 200)          
     rental income                                                              
     accrual                                                                    
Amortisation of                                                           
     debenture premium                                                          
      Net surplus on                                                            
     disposal of listed                                                         
investment                                                                 
      Net surplus on              4 402           2 150          (174)          
     disposal of                                                                
     investment                                                                 
properties                                                                 
                                504 367  36     830 509  59     67 526   5      
      Other information                                                         
      Investment              2 277 971       3 662 439        389 763          
properties                                                                 
      Other assets              207 892         171 962         32 120          
      Total assets            2 485 863  37   3 834 401  57    421 883   6      
      Total liabilities          36 659          51 020          8 597          
Total                                     
                                 investment      Corporate                      
                                 properties          costs          Total       
                                      R"000          R"000          R"000       
Conventional rental           963 363                       963 363       
     income                                                                     
      Straight-line                  53 339                        53 339       
     rental income                                                              
accrual                                                                    
      Revenue                     1 016 702              -      1 016 702       
      Property expenses           (247 579)                     (247 579)       
      Administrative                      -       (49 463)       (49 463)       
expenses                                                                   
      Tenant installation          (11 243)                      (11 243)       
     - depreciation                                                             
      Segment profit from           757 880       (49 463)        708 417       
operations                                                                 
      Finance costs                   (143)      (134 591)      (134 734)       
      Interest income                 1 001         26 475         27 476       
      Investment income                              9 241          9 241       
Segment profit                758 738      (148 338)        610 400       
     before debenture                                                           
     interest                                                                   
      Debenture interest                  -      (557 061)      (557 061)       
Segment profit                758 738      (705 399)         53 339       
     after debenture                                                            
     interest                                                                   
      Change in fair                690 625                       690 625       
value of investment                                                        
     properties                                                                 
      Straight-line                (53 339)                      (53 339)       
     rental income                                                              
accrual                                                                    
      Amortisation of                     -         41 898         41 898       
     debenture premium                                                          
      Net surplus on                      -         25 154         25 154       
disposal of listed                                                         
     investment                                                                 
      Net surplus on                  6 378                         6 378       
     disposal of                                                                
investment                                                                 
     properties                                                                 
                                  1 402 402      (638 347)        764 055       
      Other information                                                         
Investment                  6 330 173                     6 330 173       
     properties                                                                 
      Other assets                  411 974        336 283        748 257       
      Total assets                6 742 147        336 283      7 078 430       
Total liabilities              96 276      5 830 122      5 926 398       
     RELATED PARTY TRANSACTIONS                                                 
     During the year, the company, in the ordinary course of business,          
     entered into various transactions with related parties.                    
2006          2005      
                                                       R"000         R"000      
     ApexHi - Manco Trust                                                       
     The trust is the asset manager of the                                      
company. Certain of the directors of the                                   
     company are trustees of the trust.                                         
     Asset management fee (0,5% p.a. of the           37 914        22 649      
     market capitalisation plus borrowings of                                   
the company)                                                               
     The beneficiaries of the trust at 30 June                                  
     2006 are:                                                                  
     Madison Property Fund Managers*                    100%           76%      
ApexHi Executive Directors                            -           24%      
     * Shares held by ApexHi directors in                                       
     Madison Property Fund Managers at 30 June                                  
     2006:                                                                      
M Wainer                                         13,16%           25%      
     W E Cesman                                       13,16%           25%      
     D J Feinblum                                      0,63%             -      
     C van Wyk                                         0,63%             -      
All of the above were directors of ApexHi throughout the year.             
     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. The trust bears all salary and related costs of the staff       
     employed by the company, with the exception of the chief executive         
     officer.                                                                   
     Madison Property Fund Managers                                             
Promoter"s fee - Capital portfolio,               1 505             -      
     Checkers Nigel, Wynberg acquisitions                                       
     Compensation for cancellation of Prima           12 000             -      
     Property Trust Managers agreement                                          
Commission paid - Shops for Africa                    -           375      
     acquisition                                                                
     DISTRIBUTION                                                               
     The Board has resolved that unit holders are entitled to receive           
interest distribution number 21 in respect of the quarter 1 April 2006     
     to 30 June 2006 of 29,70 cents (2005: 25,50 cents) per A unit and 36,30    
     cents (2005: 31,50 cents) per B unit.                                      
     - Last date to trade cum interest              Friday, 18 August 2006      
- Units will trade ex interest                 Monday, 21 August 2006      
     - Record date                                  Friday, 25 August 2006      
     - Payment of interest distribution number 21   Monday, 28 August 2006      
     There may be no dematerialisation or re-materialisation of the A and B     
units between Monday, 21 August 2006 and Friday, 25 August 2006, both      
     days inclusive.                                                            
     By order of the Board                                                      
     G G L Leissner                                                             
Chief Executive Officer                                                    
     Johannesburg                                                               
     2 August 2006                                                              
     DIRECTORS:  M Wainer (Chairman), G G L Leissner *(Chief Executive          
Officer), D H Rice* (Managing), J F Bihl+, W E Cesman, D J Feinblum*, W    
     M Kirchmann+, A Rehman+, C van Wyk*    * Executive  + Independent          
     These results have been audited by the independent auditors, Grant         
     Thornton.                                                                  
Their unqualified report is available for inspection at the company"s      
     registered office.                                                         
     www.apexhi.co.za                                                           
Date: 02/08/2006 04:08:35 PM 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: