1
ANNUAL RESULTS
for the year ended 30 June 2015
STRATEGIC & OPERATIONAL OVERVIEW
Hyde Park Corner, Johannesburg, Gauteng
2
ANNUAL RESULTS for the year ended 30 June 2015 STRATEGIC & - - PDF document
ANNUAL RESULTS for the year ended 30 June 2015 STRATEGIC & OPERATIONAL OVERVIEW Hyde Park Corner, Johannesburg, Gauteng 2 1 FINANCIAL HIGHLIGHTS 30 June 2015 30 June 2014 Change Distribution 543,0 cps 472,0 cps 15,0% Total return
for the year ended 30 June 2015
Hyde Park Corner, Johannesburg, Gauteng
2
30 June 2015 30 June 2014 Change Distribution 543,0 cps 472,0 cps 15,0% Total return 59,0% 8,0% Total expense to income ratio 36,0% 37,3% (3,3%) Market capitalisation R29,4bn R19,3bn 52,2% Total assets R28,9bn R26,9bn 7,4% Loan to value 22,9% 26,6% NAV (per share) R89,04 R76,02 17,1%
3
4
Cents per share
202 211 231 262,7 198 213 241 280,3 400 424 472 543,0 100 200 300 400 500 600 700 2012 2013 2014 2015
1st Half 2nd Half Total
10,4%
% growth
9,4% 4,5% 7,5% 9,5% 13,1% 9,9% 6,0% 11,3% 13,7% 16,3% 15,0%
0,9 1,0 1,1 1,2 1,3 1,4 1,5 1,6
Hyprop SAPY
Q1: 28,5 million* Q2: 15,3 million* Q3: 41,0 million* Q4: 92,8 million*
5
* Number of shares traded per quarter June 2015 June 2014 % shares traded 73,0% 50,4% % offshore shareholders 25,0% 8,5% Jul 2014 Aug 2014 Sep 2014 Oct 2014 Nov 2014 Dec 2014 Jan 2015 Feb 2015 Mar 2015 Apr 2015 May 2015 Jun 2015
6
Willowbridge
7
100% owned Co-owned Canal Walk (80%) The Glen (75,15%) CapeGate Clearwater Mall Somerset Mall Woodlands Boulevard Hyde Park Corner Rosebank Mall Atterbury Value Mart Held for sale/sold Somerset Value Mart Offices:
Stoneridge (Sold) CapeGate Lifestyle (Sold)
47% 50%
Accra Mall (Ghana)
8
Manda Hill (Zambia)
100% owned 37,5%
West Hills (Ghana)
45% 50%
Achimota Mall (Ghana)* Kumasi City Mall (Ghana)
75% 75%
AttAfrica (Mauritius)
Hyprop Investments Mauritius
* Under development
Sub-Saharan Africa
(excluding SA)
R42,4m*
87,5% 8,2% 4,3% Core South African portfolio R25,0 bn Sub-Saharan Africa
(excluding SA)
R2,3bn Held for sale R1,2bn 88,9% 2,4% 2,9% 5,8% Core South African portfolio R1,6 bn Held for sale R104,8m
9
Properties sold R51,4m
* After finance costs
10
Rosebank Mall, Johannesburg, Gauteng
11
Rosebank Mall & Hyde Park Corner, Johannesburg, Gauteng
12
8,0% 7,8% 6,8% 7,0% 7,4% 7,0% 7,0% 6,9% 6,9% 7,1% 3,30% 3,4% 2,7% 2,4% 2,0% 0% 2% 4% 6% 8% 10% 12% Jun 2011 Jun 2012 Jun 2013 Jun 2014 Jun 2015 Trading density growth Rent ratio (rental as % of turnover) Vacancies
1st half
6,9%
2nd half
7,9%
13
Vacancies 30 June 2013 30 June 2014 30 June 2015 Retail 2,1% 1,2% 1,3% Offices 8,1% 13,8% 8,3% Total 2,7% 2,4% 2,0% 2,1% 1,2% 1,3% 8,1% 13,8% 8,3% 2,7% 2,4% 2,0% 0% 5% 10% 15% 20% 30 Jun 2013 30 June 2014 30 June 2015 Retail Offices Total
14
15
Leasing % of total portfolio Area m² Rental growth % Contractual escalation %
leases Retail 20,3% 143 240 8,1% 8,2% 486 Offices 43,9% 33 111 2,5% 8,1% 90 Total 22,6% 176 350 7,6% 8,2% 576
16
Retail Total rentable area m² Area m² % Rentable area of centre Canal Walk 146 599 46 461 32% The Glen 79 665 17 172 22% Willowbridge 39 904 15 258 38% Somerset Mall 66 354 13 431 20% Cape Gate Mall 63 700 13 046 20% Atterbury Value Centre 47 785 9 278 19% Clearwater Mall 86 081 7 228 8% Hyde Park Corner 27 929 5 681 20% Rosebank Mall 62 410 4 753 8% Somerset Value Mart 12 546 3 900 31% Woodlands Boulevard 71 659 2 508 3% Retail 704 632 138 716 20% Offices 75 440 13 924 18% Portfolio Total 780 072 152 640 20%
17
Hyde Park Corner, Johannesburg, Gauteng
West Hills Mall, Accra, Ghana
18
West Hills Mall, Accra, Ghana
19
Rentable area m² Hyprop's effective shareholding % 30 June 2015 Investment R'000 12 months June 2015 Distributable earnings* R'000 12 months June 2014 Distributable earnings* R'000 AttAfrica (Mauritius) Accra Mall (Accra, Ghana) 19 000 17,6% 229 659 7 726 6 525 West Hills Mall (Accra, Ghana) 27 500 16,8% 461 926 6 695 Manda Hill (Lusaka, Zambia) 44 000 68,8% 984 710 30 657** 30 308** Expenses 46,403 (2 710) (1 755) 90,500 1 722 698 42 368 35 078 Loans advanced to AttAfrica for developments (not yet income producing) 528 652 Capitalised interest 81 033 Other 6 738 Total investment 2 339 121 * After interest on funding costs in Hyprop Investments Mauritius ** Effective interest in Manda Hill reduced from 87,0% to 68,8% on 1 July 2014
20
Centre name Rentable area m² Hyprop’s effective shareholding % Hyprop’s effective cost USD’000 Comments Achimota Mall (Accra, Ghana) 14 624 28,1 15 178
Kumasi City Mall (Kumasi, Ghana) 18 360 28,1 40 026
Waterfalls Project Lusaka, Zambia) 9,4 1 031
21
0,7 0,8 0,9 1,0 1,1 1,2 1,3
Performance of currencies over one year against USD SA Rand Zambian Kwacha Ghanian Cedi Nigerian Niara
30% 23% 20% 4% One year
22
The Glen, Johannesburg, Gauteng
1 148 600 1 319 619 100 521 86 363 43 370 7 290 (37 265) (15 694) (11 475) (2 091) 1 000 000 1 100 000 1 200 000 1 300 000 1 400 000 1 500 000
30 Jun 2014 Existing portfolio Rosebank Mall Somerset Mall Sub- Saharan Africa (excl. SA) Sycom Net interest Properties sold Other 30 June 2015
23
R’000
1,288 1,441 1,504 1,539 1,149 1,392 1,551 1,701 1,743 1,320 0,0 0,5 1,0 1,5 2,0 Investment property income Add Somerset Mall Add Rosebank Mall Add Sub-Saharan Africa (excluding SA) Add net interest and other
24
Rbn
30 June 2014 30 June 2015
* Excludes Somerset and Rosebank Malls ** 2014 includes Sycom 8,1% 7,7% 13,1% 13,3% 14,9%
** *
25
30 June 2015 Rm 30 June 2014 Rm Revenue 2 617 2 392 Investment property 2 617 2 355 11,2% Listed investments 37 Property expenses (865) (821) 5,4% Net property income 1 752 1 571 11,5% Other operating expenses (58) (56) 3,9% Operating income 1 694 1 515 11,8% Investments in sub-Saharan Africa (excluding SA) 42 35 Net income before interest 1 736 1 550 12,0% Net interest (417) (401) 3,9% Net income 1 319 1 149 14,9% No of shares for distribution (000) 242 990 243 102 Distribution per share (cents) 543,0 472,0 15,0%
26
30 June 2015 Rm 30 June 2014 Rm Investment property 25 003 24 081 3,8% Investments in sub-Saharan Africa (excluding SA) 2 339 812 187,9% Held for sale 1 235 1 705 Other assets 279 267 Total assets 28 856 26 865 7,4% Total debt 6 692 7 199 (7,0%) Net asset value per share (R) 89,04 76,02 17,1%
27
Category Size m² Hyprop share Rm % change (from June 2014) Value R/m2 Average yield % Shopping centres 642 978 23 791 13,0% 40 816 6,8% Value centres* 102 709 1 927 2,3% 18 762 8,3% Stand-alone offices 34 386 509 11,3% 14 796 9,1% Total 780 072 26 226 12,1% 6,9%
* Excludes Stoneridge and CapeGate Lifestyle
28
Borrowings 30 June 2015 30 June 2014 Total debt R6,7bn R7,2bn Loan to value 22,9% 26,6% Debt at fixed rates 94,5% 71,4% Average fixed rate / swap maturity 5,2 4,2 Debt capital market (DCM) % of total debt 32% 32% Cost of funding 7,1% 7,5%
2 297 1 393 3 509 2 172 2 193 2 327
500 1 000 1 500 2 000 2 500 3 000 3 500 4 000
DCM funding (SA) Bank facilities (USD) Bank facilities (SA)
30 June 2015 30 June 2014 32% 32% 19% 33% 49% 35% % of total debt
29
R million
30
Average interest rate 30 June 2015 30 June 2014 Total debt 7,1% 7,5%
8,4% 8,2%
4,4% 4,6%
31
Canal Walk, Cape Town, Western Province
32
The Glen and Woodlands Boulevard
Rosebank Mall, Johannesburg, Gauteng
33 34
6,9 7,7 8,7 9,4 17,4 18,7 20,2 26,4 28,6 7,5 7,0 7,6 9,5 12,9 17,7 19,0 19,3 29,4 3,6% 8,9% 13,0% 12,6% 26,2% 23,1% 22,9% 26,6% 22,9% 0% 15% 30% 45% 60% 4 8 12 16 20 24 28 32 2007 2008 2009 2010 2011 2012 2013 2014 2015 Investment property Market cap LTV % Rbn LTV %
35
Rm
200 1 289 318 1 914 1 200 1 000 400
1 000 1 500 2 000 2 500 June 16 June 17 June 18 June 19 June 20 June 21 June 22 June 23 June 24
36
Rm
789 1 538 783 227 1 184 772 750 650
400 600 800 1 000 1 200 1 400 1 600 1 800 June 2016 June 2017 June 2018 June 2019 June 2020 SA bank facilities USD bank facilities Bonds / Commercial paper
37
38
9,2% 8,8% 8,7% 8,3% 7,9% 7,0% 7,0% 6,4% 5,5% 4,4% 0,0% 1,0% 2,0% 3,0% 4,0% 5,0% 6,0% 7,0% 8,0% 9,0% 10,0% 11,0% Canal Walk Atterbury Value Mart Hyde Park Corner The Glen Shopping Centre Clearwater Mall Woodlands Boulevard Somerset Mall Cape Gate Mall Somerset Value Mart Willow Bridge
Portfolio average: +7,1% (2014: +6,9%) % Gross rent to turnover
Deterioration Improvement 1% 8% 1% 3% 9% 2% 2% 0% 1% 0%
39
4 023 3 147 2 992 2 850 2 695 2 632 2 488 2 337 2 331 1 918 500 1 000 1 500 2 000 2 500 3 000 3 500 4 000 4 500 Hyde Park Corner Canal Walk Somerset Mall Clearwater Mall Willow Bridge The Glen Shopping Centre Woodlands Boulevard Cape Gate Mall Somerset Value Mart Atterbury Value Mart
Per month (R/m²) Average portfolio growth: +7,4% (2014: +7,1%)
6% 7% 7% 15% 1% 9% 4% 8% 8% 6%
Canal Walk
(80% undivided share)
Clearwater Mall
Region Johannesburg Valuation (Rm) 3 944 000 Total rentable area (m²) 86 081 Vacancy levels 0% Footcount 10,1 million Region Cape Town Valuation (Rm) 6 732 800 Total rentable area (m²) 156 689 Vacancy levels 0,9% Footcount 21,2 million
Woodlands Boulevard
Region Pretoria Valuation (Rm) 2 296 000 Total rentable area (m²) 71 659 Vacancy levels 0% Footcount 8,5 million
40
Rosebank Mall
Region Johannesburg Valuation (Rm) 2 495 000 Total rentable area (m²) 80 712 Vacancy levels 1,3% Footcount 8,6 million* * Oct 2014 - Jun 2015
CapeGate Regional
Region Cape Town Valuation (Rm) 1 534 000 Total rentable area (m²) 63 700 Vacancy levels 1,4% Footcount 10,7 million
41
The Glen
(75,15% undivided share)
Region Johannesburg Valuation (Rm) 2 329 830 Total rentable area (m²) 79 665 Vacancy levels 1,2% Footcount 14,2 million
Hyde Park Corner
Region Johannesburg Valuation (Rm) 2 009 000 Total rentable area (m²) 38 117 Vacancy levels 1,2% Footcount 5,1 million
Somerset Mall
Region Cape Town Valuation (Rm) 2 450 000 Total rentable area (m²) 66 354 Vacancy levels 1,6% Footcount 10,8 million
42