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

Wed 7 Feb 2007, 17:47 APA - ApexHi - Reviewed interim results for the si
APA   APB   AXC
 APA                                                                             
    APA - ApexHi - Reviewed interim results for the six months ended 31         
                   December 2006 and quarterly distribution declaration         
                   for the three months ended 31 December 2006                  
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")                                                 
    Reviewed interim results for the six months ended 31 December 2006          
and quarterly distribution declaration for the three months ended 31        
    December 2006                                                               
    These interim results have been reviewed by the independent                 
    auditors, Grant Thornton. Their unqualified review report is                
available for inspection at the company`s registered office.                
    HIGHLIGHTS                                                                  
    * A and B unit distributions increase by 19,7%                              
    * Successful implementation of the C unit                                   
* 10% BEE introduced at equity level                                        
    * Market capitalisation exceeds R9,3 billion                                
    Reviewed interim results for the six months ended 31 December 2006          
    and quarterly distribution declaration for the three months ended 31        
December 2006                                                               
    FINANCIAL REVIEW                                                            
    Results                                                                     
    The results for the six months include R15,2 million received in            
respect of a profit sharing arrangement with Matemeku Property              
    Acquisitions 104 (Pty) Limited ("Matemeku"). In May 2006 ApexHi             
    advanced R84,5 million to Matemeku to acquire a 40,6% interest in           
    Calulo Property Fund Limited ("Calulo"). Matemeku sold its shares in        
Calulo at a profit and repaid the loan in October 2006. ApexHi`s            
    share of the profit amounted to R15,2 million which equates to a 6          
    cent distribution per combined unit and is included in the 73 cents         
    distribution for the second quarter.                                        
The second quarter`s distributable earnings (before taking into             
    account the R15,2 million) reflects no growth due to the receipt of         
    a lease cancellation fee in the first quarter, repair and                   
    maintenance expenditure in the second quarter budgeted in the first         
quarter and the increased asset management fee as a result of the           
    strengthening of the combined unit price during the second quarter.         
    Distributions (cents per unit)                                              
                                                                                

                   Quarter 1 Quarter   Six       Six                            
                             2         months    months                         
                   July to   October   July to   July to                        
to                                                 
                   September December  December  December  %                    
                   2006      2006      2006      2005      Increase             
    A unit         30,15     32,85     63,00     52,65     19,7                 
B unit         36,85     40,15     77,00     64,35     19,7                 
                   67,00     73,00     140,00    117,00    19,7                 
    The C unit will participate in income distributions when the                
    combined annual distribution exceeds R3,00.                                 
Prospects                                                                   
    Property fundamentals remain strong and notwithstanding the R15,2           
    million profit share on the Matemeku transaction earned in the first        
    half, distributions for the second half of the 2007 financial year          
are expected to exceed those for the first six months. ApexHi               
    anticipates superior growth in distributions for the full year              
    ending 30 June 2007, however, the rate of distribution growth for           
    the full year is not expected to be as high as the interim period.          
This profit forecast has not been reviewed or reported on by                
    ApexHi`s auditors.                                                          
    Capital structure                                                           
    Introduction of the C unit                                                  
On 18 September 2006, unit holders voted in favour of the company           
    subdividing the current A and B units in order to create new C units        
    and altering the rights attaching to the A and B units. All existing        
    unit holders received, at no cost, 45 C units for every 100 A units         
held and 55 C units for every 100 B units held. This resulted in 249        
    936 400 C units being issued, which were listed on the JSE on 9             
    October 2006. Unit holders were then required (in terms of a scheme         
    of arrangement) to sell 30% of the C units acquired by them, to a           
BEE consortium for R2 a unit. The BEE consortium comprises                  
    Clearwater Capital, a black investment company owned and controlled         
    by the KwaZulu-Natal based Mehta family and a broad based black             
    economic empowerment ("BBBEE") scheme. Clearwater Capital acquired          
37 500 000 C units and 37 480 920 units were acquired by the BBBEE          
    scheme. Together, the BEE consortium have 10% of the voting rights          
    in ApexHi.                                                                  
    Rights to income distributions                                              

                                                                                
    Combined annual    A unit       B unit         C unit                       
    unit                                                                        
distributions                                                               
    R2,27 to R3,00     45% of       55% of         no                           
                       distribution distribution   entitlement                  
    R3,00 to R3,75     R1,35        R1,65          balance of                   
distribution                 
    over R3,75         36% of       44% of         20% of                       
                       distribution distribution   distribution                 
    Property portfolio                                                          
Valuation of property portfolio                                             
    The properties were revalued to R7,6 billion by the directors at 31         
    December 2006. The revaluation has resulted in a fair value                 
    adjustment in the income statement of R780 million, representing an         
11,5% increase over the prior valuation. The revalued portfolio             
    reflects an average yield of approximately 11,7% (30 June 2006:             
    13%).                                                                       
    The portfolio comprises a total of 436 properties worth R7,6 billion        
with a lettable area of 2 568 616m2 of which 215 185m2 (8,4%) is            
    vacant.                                                                     
                                  Lettable area   Vacancy                       
    Sectoral composition          m2        %     m2       %                    
Retail                        1 190 015 46    84 831   7,1                  
    Office                        924 053   36    119 256  12,9                 
    Industrial                    454 548   18    11 098   2,4                  
                                  2 568 616 100   215 185  8,4                  
Acquisitions                                                                
    During the period under review, 10 properties were acquired for             
    R148,5 million, at an average yield before gearing of 11,6%. The            
    total purchase consideration of R148,5 million was settled by the           
issuing of 815 502 A and B units at R28,20 per combined unit and            
    R125,5 million in cash.                                                     
    Disposals                                                                   
    In line with ApexHi`s strategy to dispose of properties which no            
longer meet its investment criteria, 18 properties were sold for            
    R113,4 million, at an average forward yield of 5%.  A surplus of            
    R4,1 million was recorded on the book value. The proceeds were used         
    to reduce floating debt currently bearing interest of 11,5%.                
Capital expenditure                                                         
    During the period under review, R138 million was spent on                   
    refurbishing and upgrading the property portfolio at yield enhancing        
    returns. Some of the major refurbishments include:                          
*    Cleary Park - R33,4 million (yielding 12,5%)                           
    *    Mahube City - R32,0 million (yielding 11%)                             
    *    Rivonia Square - R25,4 million (yielding 10,4%)                        
    *    17 Harrison Street - R23,2 million (yielding 13,9%)                    
*    Koponong - R7,7 million (yielding 12,5%)                               
    Letting activity                                                            
    Letting activity: 1 July 2006 to 31 December 2006                           
                                                                                

                                  Total     Unlettable Lettable                 
                                  area      area       area                     
                                  m2        m2*        m2                       
Adjusted portfolio as at 1    2 561     11 768     2 550 164                
    July 2006                     932                                           
    Properties acquired           109 940              109 940                  
    Properties disposed           (91 488)             (91 488)                 
2 580     11 768     2 568 616                
                                  384                                           
    Net letting position                                                        
    Leases expired during period                                                
Total lettings during period                                                
    - Renewals                                                                  
    - New lettings                                                              
    Portfolio as at 31 December   2 580     11 768     2 568 616                
2006                          384                                           
                                   Vacant        Let                            
                                   area          area                           
                                   m2       %    m2         %                   
Adjusted portfolio as at 1     241 390  9    2 308 774                      
    July 2006                                                                   
    Properties acquired            14 754   13   95 186     87                  
    Properties disposed            (25 549) 28   (65 939)   72                  
230 595  9    2 338 021  91                  
    Net letting position           (15 410)      15 410                         
    Leases expired during period   306 147       (306 147)                      
    Total lettings during period   (321          321 557                        
557)                                         
    - Renewals                     (230     75   230 919                        
                                   919)                                         
    - New lettings                 (90 638)      90 638                         
Portfolio as at 31 December    215 185  8    2 353 431  92                  
    2006                                                                        
    * Represents mothballed space                                               
    Renewals: Sectoral breakdown                                                

                                                                                
                                         Average  Average                       
                                 Area    expiry   achieved                      
renewed rental   rental   %                    
    Sector                       m2      Rm2      Rm2      increase             
    Retail                       107 387 46,49    50,05    8                    
    Office                       98 644  36,16    42,59    18                   
Industrial                   24 888  11,39    14,14    24                   
    Total                        230 919 38,29    42,99    12                   
    The average rental growth on lease renewals was 12% on expiry               
    rentals, with office and industrial rentals achieving growth of 18%         
and 24% respectively. The retail sector achieved growth of 8%               
    despite the following major retail rent reversions:                         
    * The Truworths lease at Middestad expired on 31 July 2006 and was          
    renewed at a reduction of R83 000 per month.                                
* The Super Group lease (10 000m2) at Rand Stadium Toyota expired on        
    31 October 2006 and was renewed at a reduction of R77 000 per month.        
    * 4 242m2 was renewed at OK Klerksdorp at a reduction of R75 000 per        
    month.                                                                      
Major office lease renewals include:                                        
    * A three year lease with the Department of Correctional Services           
    (26 966m2) at Poyntons.                                                     
    * A three year lease concluded with SANDF (22 727m2) at Poyntons.           
Borrowings                                                                  
    R1,365 billion (82%) of the R1,668 billion debt is fixed at an              
    average all inclusive rate of 10,27% p.a, for an average period of          
    six years. The floating debt of approximately R300 million is linked        
to prime and any fluctuation in prime 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, unit prices and total returns: 1 July 2006 - 31 December         
    2006                                                                        
                                                                                
                                                                                

                                       Unit     Unit                            
                                       price:   price:                          
                 %                     30 June  31 Dec  Share of                
traded                2006     2006    C unit                  
    A unit       26                    12,10    14,75   1,41                    
    B unit       25                    12,90    17,94   1,72                    
    C unit *     32                    2,00     4,40                            

                 Cash                  Interest         Total                   
                 from C                distri-          return                  
                 unit                  bution    Total  %                       
A unit       0,27                  0,60      17,03  41                      
    B unit       0,33                  0,73      20,72  61                      
    C unit *                                     4,40   120                     
    * Issued on 9 October 2006 at R2,00.                                        
ApexHi achieved a combined total return of 54% for the six months           
    ended 31 December 2006 compared with the property loan stock index          
    total return of 26%.                                                        
    Changes to the Directorate                                                  
Mr Jeffrey Dritz was appointed to the board on 9 October 2006, Mr           
    Deon Jeffrey Feinblum resigned from the board on 13 October 2006 and        
    Mr William Michael Kirchmann resigned from the board with effect            
    from 6 December 2006.                                                       
Post balance sheet events                                                   
    Acquisitions                                                                
                                                                                
                                                                                

                                                        Purchase                
                                                        price                   
    Property                 Location       Sector      R`000                   
Department of Home       Pretoria       Office      120 750                 
    Affairs *                                                                   
    Premier Milling *        Durban         Industrial  118 700                 
    Premier Milling *        Waltloo        Industrial  114 000                 
De Bruin Park *          Pretoria       Office      100 000                 
    Wheat Board *            Pretoria       Office      47 200                  
    Nosa                     Pretoria       Office      13 800                  
    Premier Milling *        Pinetown       Industrial  12 300                  
Transwire                Midrand        Retail      9 500                   
                                                        536 250                 
                                                             Initial            
                                                             yield              
Number       Issue   before             
                              Cash      of units     price   gearing            
    Property                  R`000     issued       R       %                  
    Department of Home                  3 450 000    35,00   11,3               
Affairs *                                                                   
    Premier Milling *                   3 391 429    35,00   10,0               
    Premier Milling *                   3 257 143    35,00   14,8               
    De Bruin Park *                     2 857 143    35,00   11,0               
Wheat Board *                       1 348 571    35,00   11,7               
    Nosa                      13 800                         11,0               
    Premier Milling *                   351 429      35,00   10,0               
    Transwire                 9 500                          11,4               
23 300    14 655 715           11,7               
    * Approval by Competition Commission required.                              
    Commitments                                                                 
    Authorised capital improvements still to be spent on investment             
properties total R102,4 million.                                            
    Disposals                                                                   
                                                                                
                                                                                

                                                                                
                                                                                
                                                                                
Property                Location           Sector                           
    11 Diagonal             Johannesburg       Office                           
    Vineyard                Stellenbosch       Office                           
    West Street Parkade     Johannesburg       Retail                           
I-Talk House            Durban             Retail                           
    Twinell                 Cape Town          Office                           
    Nedbank                 Newcastle          Office and                       
                                               retail                           
122 de Korte Street     Braamfontein       Office                           
    Perm St Georges Mall    Cape Town          Office                           
    Checkers                Harrismith         Retail                           
    Ellerines               Umtata             Retail                           
Perm                    Springs            Office                           
    First National Bank     Randfontein        Retail                           
    Perm                    Parow              Office and                       
                                               retail                           
Furniture City          Krugersdorp        Retail                           
    Amethyst                Carletonville      Retail                           
    Perm                    Krugersdorp        Office and                       
                                               retail                           
15 Hartley Street       Bloemfontein       Industrial                       
    Corpgro                 Bloemfontein       Industrial                       
    Absa                    Scottburgh         Retail                           
    Ellerines Terminus      East London        Retail                           
Street                                                                      
    Nedbank                 Parow              Office and                       
                                               retail                           
    Ellerines               Hluhluwe           Retail                           
Fidux Centre            Vanderbijlpark     Retail                           
    Ellerines               Bloemfontein       Retail                           
    Perm                    Welkom             Office and                       
                                               retail                           
Town Talk               Springs            Retail                           
    Ellerines               Kakamas            Retail                           
    Perm                    Benoni             Office and                       
                                               retail                           
Premier Mine            Cullinan           Retail                           
    Acme Store              Port Elizabeth     Retail                           
    Erf 755 Denver          Denver             Vacant land                      
    Ellerines 2             Virginia           Retail                           
Ellerines 1             Virginia           Retail                           
                                                                                
                                        Surplus/                                
                                        (deficit)   Forward                     
Net         on original selling                     
                            selling                                             
                            price       cost        yield                       
    Property                R`000       R`000       %                           
11 Diagonal             104 000     55 013      9                           
    Vineyard                32 000      15 801      5                           
    West Street Parkade     20 000      17 130      6                           
    I-Talk House            17 150      7 538       13                          
Twinell                 16 000      1 522       7                           
    Nedbank                 9 100       (510)       14                          
    122 de Korte Street     8 750       2 284       8                           
    Perm St Georges Mall    8 000       7 253       6                           
Checkers                7 800       (870)       11                          
    Ellerines               7 170       523         11                          
    Perm                    5 800       267         12                          
    First National Bank     4 600       1 500       13                          
Perm                    4 100       2 218       11                          
    Furniture City          4 000       (1 780)     11                          
    Amethyst                3 800       43          12                          
    Perm                    3 050       476         3                           
15 Hartley Street       3 000       (3 330)     11                          
    Corpgro                 3 000       (1 322)     12                          
    Absa                    2 800       (234)       12                          
    Ellerines Terminus      2 696       (194)       11                          
Street                                                                      
    Nedbank                 2 350       1 004       10                          
    Ellerines               2 300       422         9                           
    Fidux Centre            2 300       277         1                           
Ellerines               2 009       (14)        12                          
    Perm                    1 900       (329)       11                          
    Town Talk               1 560       (29)        12                          
    Ellerines               1 530       (348)       11                          
Perm                    1 500       454         6                           
    Premier Mine            1 350       831         8                           
    Acme Store              1 300       (1 301)     16                          
    Erf 755 Denver          1 000       750         -                           
Ellerines 2             610         393         14                          
    Ellerines 1             260         (665)       (2)                         
                             286 785     104 773    9                           
    Portfolio after post balance sheet event acquisitions and                   
Disposals                                                                   
                                                                                
                                                                                
                                                                                
At 31 Dec    %    After      %                  
                                2006                                            
    Property portfolio          7 639 939         7 889 404                     
    (R`000)                                                                     
Gearing (R`000)             1 668 139         1 404 654                     
    % gearing                   22                18                            
    Number of units in issue    249 936 400       264 592                       
                                                  115                           
Number of properties        436               412                           
    Lettable area (m2)          2 568 616         2 658 768                     
    - Retail                    1 190 015    46   1 160 148  44                 
    - Office                    924 053      36   930 335    35                 
- Industrial                454 548      18   568 285    21                 
    Vacancies                   215 185           188 293                       
    - Retail                    84 831       7    79 018     7                  
    - Office                    119 256      13   98 177     11                 
- Industrial                11 098       2    11 098     2                  
    Vacancy %                   8,4               7,1                           
    INTERIM FINANCIAL STATEMENTS                                                
    Basis of preparation and accounting policies                                
The interim financial statements have been prepared in terms of             
    International Financial Reporting Standards ("IFRS"). The results           
    also comply with IAS34 (Interim Financial Reporting) and relevant           
    sections of the South African Companies Act 1973, as amended.               
All accounting policies are consistent with those used in the annual        
    financial statements for the year ended 30 June 2006.                       
                            Reviewed     Reviewed       Audited                 
                            31 December  31 December    30 June                 
2006         2005           2006                    
    CONDENSED BALANCE       R`000        R`000          R`000                   
    SHEET                                                                       
    ASSETS                                                                      
Non-current assets      7 318 078    5 225 557      6 484 875               
    Investment properties   7 137 883    4 970 037      6 330 173               
    Straight-line rental    134 976      79 550         116 660                 
    income accrual                                                              
Tenant installations    45 219       39 449         38 042                  
    Listed investment       -            136 521        -                       
    Current assets          423 227      327 635        446 597                 
    Non current assets      286 785      15 950         146 958                 
held for sale                                                               
    Total assets            8 028 090    5 569 142      7 078 430               
    EQUITY AND                                                                  
    LIABILITIES                                                                 
Share capital and       1 751 290    418 012        1 152 032               
    reserves                                                                    
    Non-current             5 926 763    4 862 672      5 610 796               
    liabilities                                                                 
Debenture capital and   3 621 883    3 258 797      3 630 584               
    premium                                                                     
    Deferred taxation       636 741      78 274         424 306                 
    Interest bearing        1 668 139    1 525 601      1 555 906               
borrowings                                                                  
    Current liabilities     350 037      288 458        315 602                 
    Total equity and        8 028 090    5 569 142      7 078 430               
    liabilities                                                                 
NAV per                 
                                                        unit                    
                                                        excluding               
                            Number of    NAV per unit   deferred                
tax                     
    Net asset value (NAV)   units in     R              R                       
                            issue                                               
    A unit                  249 936 400  9,12           9,97                    
B unit                  249 936 400  7,22           8,07                    
    C unit                  249 936 400  5,16           6,01                    
    Total - 31 December                  21,50          24,05                   
    2006                                                                        
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                  234 498 359  8,74           8,90                    
B unit                  234 498 359  6,94           7,11                    
    Total - 31 December                  15,68          16,01                   
    2005                                                                        
    Income Statement                                                            

                                                                                
                                                                                
                            Reviewed                    Audited                 
Six months                  Year ended              
                            ended                                               
                            31 December  31 December    30 June                 
                            2006         2005           2006                    
R`000        R`000          R`000                   
    Conventional rental     564 222      440 152        963 363                 
    income                                                                      
    Straight-line rental    16 158       19 457         53 339                  
income accrual                                                              
    Revenue                 580 380      459 609        1 016 702               
    Property expenses       (135 618)    (117 253)      (247 579)               
    Administrative          (29 757)     (21 464)       (49 463)                
expenses                                                                    
    Tenant installation -   (7 857)      (5 890)        (11 243)                
    depreciation                                                                
    Profit from             407 148      315 002        708 417                 
operations                                                                  
    Finance costs           (73 458)     (65 146)       (134 734)               
    Interest income         32 082       10 467         27 476                  
    Investment income        -           5 741          9 241                   
Profit before           365 772      266 064        610 400                 
    debenture interest                                                          
    Debenture interest      (349 614)    (246 450)      (557 061)               
    Profit after            16 158       19 614         53 339                  
debenture interest                                                          
    Capital and other       795 535      (366 188)      710 716                 
    items not distributed                                                       
    Change in fair value    779 597      (365 141)      690 625                 
of investment                                                               
    properties                                                                  
    Straight-line rental    (16 158)     (19 457)       (53 339)                
    income accrual                                                              
Amortisation of         27 964       17 096         41 898                  
    debenture premium                                                           
    Net surplus on          4 132        1 314          6 378                   
    disposal of                                                                 
investment properties                                                       
    Net surplus on          -            -              25 154                  
    disposal of listed                                                          
    investment                                                                  
Profit/(loss) before    811 693      (346 574)      764 055                 
    taxation                                                                    
    Taxation                (212 435)    24 167         (242 076)               
    Net profit/(loss)       599 258      (322 407)      521 979                 
after taxation                                                              
    Reconciliation                                                              
    between earnings,                                                           
    headline earnings and                                                       
distributable                                                               
    earnings:                                                                   
    Net profit/(loss)       599 258      (322 407)      521 979                 
    after taxation                                                              
Adjusted for                                                                
    Debenture interest      349 614      246 450        557 061                 
    Earnings - units        948 872      (75 957)       1 079 040               
    Adjusted for:                                                               
Change in fair value    (555 690)    354 788        (410 678)               
    of investment                                                               
    properties - net of                                                         
    taxation                                                                    
Net surplus on          (4 132)      (1 314)        (6 378)                 
    disposal of                                                                 
    investment properties                                                       
    Net surplus on          -            -              (25 154)                
disposal of listed                                                          
    investment                                                                  
    Headline earnings -     389 050      277 517        636 830                 
    units                                                                       
Straight-line rental    (11 472)     (13 814)       (37 871)                
    income accrual - net                                                        
    of taxation                                                                 
    Amortisation of         (27 964)     (17 096)       (41 898)                
debenture premium                                                           
    Distributable           349 614      246 607        557 061                 
    earnings                                                                    
                         Weighted                           Headline            
average     Distribution Earnings                      
                                                            earnings            
                         number      per unit     per unit   per                
                                                            unit                
of units    (cents)      (cents)   (cents)             
    A unit               249 724     63,00        182,75    70,67               
                         416                                                    
    B unit               249 724     77,00        197,22    85,12               
416                                                    
    C unit (listed 9     -           -            -         -                   
    October 2006)                                                               
    Total - six months               140,00       379,97    155,79              
to 31 December                                                              
    2006                                                                        
    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 30               244,00       472,63    278,94              
    June 2006                                                                   
A unit               210 640     52,65        (24,62)   59,29               
                         935                                                    
    B unit               210 640     64,35        (11,44)   72,46               
                         935                                                    
Total - six months               117,00       (36,06)   131,75              
    to 31 December                                                              
    2005                                                                        
    Statement Of Changes In Equity                                              
Non-                           
                                                 distributable                  
                           Share      Share                                     
                           capital    premium    reserve                        
R`000      R`000      R`000                          
    Balance at 1 July      38         28 095     40 445                         
    2005                                                                        
    Issue of ordinary      9          35 403                                    
shares                                                                      
    Net loss for the                                                            
    period                                                                      
    Realised accumulated                                                        
net write-up of                                                             
    investment                                                                  
    properties sold                                                             
    Net surplus on                                                              
disposal of                                                                 
    investment                                                                  
    properties                                                                  
    Revaluation of                                                              
listed investments                                                          
    Amortisation of                              17 096                         
    debenture premium                                                           
    Transfer from fair-                                                         
value reserve  (net                                                         
    of deferred tax)                                                            
    Balance at 31          47         63 498     57 541                         
    December 2005                                                               
Balance at 1 July      50         63 528     77 320                         
    2006                                                                        
    Net profit for the                                                          
    period                                                                      
Realised accumulated                                                        
    net write-down of                                                           
    investment                                                                  
    properties sold                                                             
Net surplus on                                                              
    disposal of                                                                 
    investment                                                                  
    properties                                                                  
Amortisation of                              27 964                         
    debenture premium                                                           
    Transfer to fair-                                                           
    value reserve (net                                                          
of deferred tax)                                                            
    Balance at 31          50         63 528     105 284                        
    December 2006                                                               
                                                                                
Fair       Accumu-                         
                           Capital   value      lated                           
    STATEMENT OF           reserve   reserve    loss         Total              
    CHANGES IN EQUITY      R`000     R`000      R`000        R`000              
Balance at 1 July      15 216    637 501    (26 801)     694 494            
    2005                                                                        
    Issue of ordinary                                        35 412             
    shares                                                                      
Net loss for the                            (322 407)    (322 407)          
    period                                                                      
    Realised accumulated   44 927    (44 927)                -                  
    net write-up of                                                             
investment                                                                  
    properties sold                                                             
    Net surplus on         1 314                (1 314)      -                  
    disposal of                                                                 
investment                                                                  
    properties                                                                  
    Revaluation of                   10 513                  10 513             
    listed investments                                                          
Amortisation of                             (17 096)      -                 
    debenture premium                                                           
    Transfer from fair-              (338 152)  338 152       -                 
    value reserve  (net                                                         
of deferred tax)                                                            
    Balance at 31          61 457    264 935    (29 466)     418 012            
    December 2005                                                               
    Balance at 1 July      85 831    937 524    (12 221)     1 152 032          
2006                                                                        
    Net profit for the                          599 258      599 258            
    period                                                                      
    Realised accumulated   (2 715)   2 715                   -                  
net write-down of                                                           
    investment                                                                  
    properties sold                                                             
    Net surplus on         4 132                (4 132)      -                  
disposal of                                                                 
    investment                                                                  
    properties                                                                  
    Amortisation of                             (27 964)     -                  
debenture premium                                                           
    Transfer to fair-                567 162    (567 162)     -                 
    value reserve (net                                                          
    of deferred tax)                                                            
Balance at 31          87 248    1 507 401  (12 221)     1 751 290          
    December 2006                                                               
    Cash Flow Statement                                                         
                           Reviewed       Reviewed    Audited                   
31 December    31 December 30 June                   
                           2006           2005        2006                      
                           R`000          R`000       R`000                     
    OPERATING ACTIVITIES                                                        
Cash generated from    466 836        323 496     588 308                   
    operations                                                                  
    Finance costs          (73 458)       (65 146)    (134 734)                 
    Interest income        32 082         10 467      27 476                    
Investment income      -              5 741       9 241                     
    Debenture interest     (331 580)      (217 300)   (500 814)                 
    paid                                                                        
    Net cash generated     93 880         57 258      (10 523)                  
from/(utilised in)                                                          
    operating activities                                                        
    INVESTING ACTIVITIES                                                        
    Purchase of            (306 107)      (1 657 673) (2 149 661)               
investment properties                                                       
    including capitalised                                                       
    improvements,                                                               
    transaction and                                                             
letting costs                                                               
    Proceeds on disposal   113 441        194 014     219 458                   
    of investment                                                               
    properties                                                                  
Proceeds on disposal   -              -           136 521                   
    of listed investment                                                        
    Purchase of listed     -              (24 575)    (25 008)                  
    investment including                                                        
transaction costs                                                           
    Net cash utilised in   (192 666)      (1 488 234) (1 818 690)               
    investing activities                                                        
    FINANCING ACTIVITIES                                                        
Issue of A, B and C    19 263         1 110 515   1 502 114                 
    units                                                                       
    Interest bearing       112 233        363 264     393 569                   
    borrowings raised                                                           
Net cash generated     131 496        1 473 779   1 895 683                 
    from financing                                                              
    activities                                                                  
    Net increase in cash   32 710         42 803      66 470                    
and cash equivalents                                                        
    Cash and cash          238 784        172 314     172 314                   
    equivalents at                                                              
    beginning of period                                                         
Cash and cash          271 494        215 117     238 784                   
    equivalents at end of                                                       
    period                                                                      
    Segmental Information                                                       

                                                                                
                                                                                
                                                                                
Indust-               
                       Office            Retail           rial                  
                       R`000      %      R`000      %     R`000     %           
    Conventional       222 781    40     292 533    52    46 977    8           
rental income                                                               
    Straight-line      2 567      16     11 768     73    1 823     11          
    rental income                                                               
    accrual                                                                     
Revenue            225 348    39     304 301    53    48 800    8           
    Property expenses  (55 594)   41     (72 290)   53    (7 734)   6           
    Administrative                                                              
    expenses                                                                    
Tenant             (5 735)    73     (1 718)    22    (404)     5           
    installation -                                                              
    depreciation                                                                
    Segment profit     164 019    38     230 293    53    40 662    9           
from operations                                                             
    Finance costs                                                               
    Interest income    86                236              18                    
    Segment profit     164 105    38     230 529    53    40 680    9           
before debenture                                                            
    interest                                                                    
    Debenture                                                                   
    interest                                                                    
Segment profit     164 105           230 529          40 680                
    after debenture                                                             
    interest                                                                    
    Change in fair     370 586           325 082          83 929                
value of                                                                    
    investment                                                                  
    properties                                                                  
    Straight-line      (2 567)           (11 768)         (1 823)               
rental income                                                               
    accrual                                                                     
    Amortisation of                                                             
    debenture premium                                                           
Net                (602)             65               4 669                 
    (loss)/surplus on                                                           
    disposal of                                                                 
    investment                                                                  
properties                                                                  
                       531 522    44     543 908    45    127 455   11          
    Other information                                                           
    Investment         2 435 387  34     4 155 683  58    546 813   8           
properties                                                                  
    Other assets       290 611           251 057          39 558                
    Total assets       2 725 998  35     4 406 740  57    586 371   8           
    Total liabilities  46 084            74 327           12 073                
Total            Corp-                                 
                         investment       orate                                 
    SEGMENTAL            properties       costs        Total                    
    INFORMATION          R`000            R`000        R`000                    
Conventional         562 291          1 931        564 222                  
    rental income                                                               
    Straight-line        16 158                        16 158                   
    rental income                                                               
accrual                                                                     
    Revenue              578 449          1 931        580 380                  
    Property expenses    (135 618)                     (135 618)                
    Administrative                        (29 757)     (29 757)                 
expenses                                                                    
    Tenant               (7 857)                       (7 857)                  
    installation -                                                              
    depreciation                                                                
Segment profit       434 974          (27 826)     407 148                  
    from operations                                                             
    Finance costs                         (73 458)     (73 458)                 
    Interest income      340              31 742       32 082                   
Segment profit       435 314          (69 542)     365 772                  
    before debenture                                                            
    interest                                                                    
    Debenture interest                    (349 614)    (349 614)                
Segment profit       435 314          (419 156)    16 158                   
    after debenture                                                             
    interest                                                                    
    Change in fair       779 597                       779 597                  
value of                                                                    
    investment                                                                  
    properties                                                                  
    Straight-line        (16 158)                      (16 158)                 
rental income                                                               
    accrual                                                                     
    Amortisation of                       27 964       27 964                   
    debenture premium                                                           
Net (loss)/surplus   4 132                         4 132                    
    on disposal of                                                              
    investment                                                                  
    properties                                                                  
1 202 885        (391 192)    811 693                  
    Other information                                                           
    Investment           7 137 883                     7 137 883                
    properties                                                                  
Other assets         581 226          308 981      890 207                  
    Total assets         7 719 109        308 981      8 028 090                
    Total liabilities    132 484          6 144 316    6 276 800                
    Related party transactions                                                  

                                                                                
                                      Six months     Year ended                 
                                      ended                                     
31 December    30 June                    
                                      2006           2006                       
                                      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.   23 119         37 914                     
    of the market capitalisation                                                
    plus borrowings of the company)                                             
    The beneficiaries of the trust                                              
at 31 December 2006 are:                                                    
    Madison Property Fund Managers    100%           100%                       
    Limited*                                                                    
    * Shares held by ApexHi                                                     
directors in Madison Property                                               
    Fund Managers Limited at 31                                                 
    December 2006:                                                              
    M Wainer                          13,16%         13,16%                     
W E Cesman                        13,16%         13,16%                     
    C van Wyk                         0,36%          0,63%                      
    All of the above were directors of ApexHi throughout the period.            
    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          
    staff employed by the company, with the exception of the chief              
executive officer.                                                          
    Distribution                                                                
    Unit holders are advised that interest distribution number 23 in            
    respect of the quarter                                                      
1 October 2006 to 31 December 2006 has been declared as follows:            
    - In respect of the A unit - 32,85 cents (2005: 26,77 cents), a             
    22,71% increase                                                             
    - In respect of the B unit - 40,15 cents (2005: 32,73 cents), a             
22,67% increase                                                             
    Salient dates                                                               
                                                                                
                                                                                
- Last date to trade cum interest      Friday, 23 February 2007             
    - Units will trade ex interest         Monday, 26 February 2007             
    - Record date                          Friday, 2 March 2007                 
    - Payment of interest distribution     Monday, 5 March 2007                 
number 23                                                                   
    There may be no dematerialisation or re-materialisation of the A and        
    B units between Monday, 26 February 2007 and Friday, 2 March 2007,          
    both days inclusive.                                                        
By order of the Board                                                       
    G G L Leissner                                                              
    Chief Executive Officer                                                     
    Johannesburg                                                                
7 February 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                                                 
    www.apexhi.co.za                                                            
                                                                                
Date: 07/02/2007 17:46:59 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: