Frasers Property Thailand Industrial Freehold & Leasehold REIT
4QFY19 and FY2019 Results Presentation
13 November 2019
FPIT Bangplee 1, Samutprakarn Laemchabang 2, Chonburi, Thailand (FPIT’s properties)
Frasers Property Thailand Industrial Freehold & Leasehold REIT - - PowerPoint PPT Presentation
Frasers Property Thailand Industrial Freehold & Leasehold REIT 4QFY19 and FY2019 Results Presentation 13 November 2019 Laemchabang 2, Chonburi, Thailand (FPITs properties) FPIT Bangplee 1, Samutprakarn Important notice This presentation
13 November 2019
FPIT Bangplee 1, Samutprakarn Laemchabang 2, Chonburi, Thailand (FPIT’s properties)
2
This presentation is for information purposes only and does not constitute or form part of an offer, solicitation, recommendation or invitation for the sale or purchase
any other securities of FTREIT. No part of it nor the fact of its presentation shall form the basis of or be relied upon connection with any investment decision, contract or commitment whatsoever. The past performance of FTREIT and Frasers Property Industrial REIT Management (Thailand) Company Limited, as the REIT manger of FTREIT (the “Manager”), is not necessarily indicative of the future performance of FTREIT and the Manager. This presentation may contains “forward-looking statements”, including forward-looking financial information, that involve assumptions, known and unknown risks, uncertainties and other factors which may cause the actual results, performance, outcomes or achievements of FTREIT or the Manger, or industry results, to be materially different from those expressed in such forward-looking statements and financial information. Such forward-looking statements and financial information are based on certain assumptions and expectations of future events regarding FTREIT’s present and future business strategies and the environment in which FTREIT will operate. The Manager does not guarantee that these assumptions and expectations are accurate or will be realized. The Manager does not assume any responsibilities to amend, modify or revise any forward-looking statement, on the basis of any subsequent developments, information or events, or otherwise, subject to compliance with all applicable laws and regulations and/or the rules of the Securities and Exchange Commission, Thailand (“SEC”) and the Stock Exchange of Thailand (“SET”) and/or any other regulatory or supervisory body or agency The information and opinions in this presentation are subject to change without notice, its accuracy is not guaranteed and it may not contain all material information concerning FTREIT. None of FPT, FTREIT, the Manager, or any of their respective holding companies, subsidiaries, affiliates, associated undertaking or controlling persons, or any of their respective directors, officers, partners, employees, agents, representatives, advisers or legal advisers makes any representation or warranty, express or implied, as to the accuracy, completeness or correctness of the information contained in this presentation or otherwise made available or as to the reasonableness of any assumption contained herein or therein, and any liability whatsoever (in negligence or otherwise) for any loss howsoever arising, whether directly or indirectly, from any use, reliance or distribution of this presentation or its contents or otherwise arising in connection with this presentation is expressly disclaimed. Further, nothing in this presentation should be construed as constitution legal, business, tax or financial advice. The value of Units and the income derived from them, if any, may fall or rise. Unit are not obligations of deposits of, deposits in, or guaranteed by, the Manager or any of its affiliates. An investment in the Units is subject to investment risks, including the possible loss of the principal amount invested. Investors should note that they have no right to request the Manager to redeem their Units are listed. It is intended that holders of Units may only deal in their Units through trading on SET. Listing of the Units on the SET does not guarantee a liquid market for the Units. Please study relevant information carefully before making any investment decision. Investors are encouraged to make an investment only when such decision correspond with their own objective and only after they have acknowledged all risks and have been informed that the returns may be more or less than initial sum.
3
FPIT Bangna FPT Properties Chonburi
5
Distributable
Income
Portfolio
Metrics
Acquisition Capital Management
DPU compared to 3QFY19.
rate is around 92%
(1) Gearing ratio = IBD/TAV as of 30 September 2019 (2) Only Debentures cost = 3.3% WAM is around 4.2 Years (3) By Gross Rental income (4) Retention and reversion that incurred in 4QFY2019 (5) FPIT properties value is THB 637 Million (Exclude acquisition expenses and Tax) and CTD cold storage value is THB 657 Million (Exclude acquisition expenses and Tax) (Value of CTD property including VAT is THB 661 Million), CTD will transfer remaining equipment after CTD clearing VAT and documents with Customs, transfer schedule will not late than 31 January 2020 (Value of properties including VAT is THB 1,298 Million) (6) 3QFY18 was period from 1 July 2018 to 30 September 2018 (7) Based leased area that CTD have lease agreement with FTREIT
(2 properties) of warehouses from FPIT in September 2019
6
FY2019 DPU(5)
(+3.9% y-o-y)
❖ Portfolio Management ❖ Earnings and DPU ❖ Portfolio value increased to THB 37 Billion
a factory at Amata City Rayong, increased asset value by THB 41 Million.
Park Prachinburi at attractive premium to book values
Asset Acquisition FY2019
Occupancy Rate as
2019
(1) Reference from loan agreement and debentures at the end of Sep 19. (2) Retention rate and rental rate reversion that incurred in FY2019 (Oct’18 – Sep’19) (3) FPIT properties value is THB 2,544 Million (Exclude acquisition expenses) and CTD cold storage value is THB 657 Million (Exclude acquisition expenses and Tax) (Value of CTD property included VAT is THB 661 Million), CTD will transfer remaining equipment after CTD clearing VAT and documents with Customs, transfer schedule will not late than 31 January 2020 (Value of properties including VAT is THB 3,205 Million) (4) Only Debentures cost = 3.3% WAM is around 4.2 Years (5) DPU of 4QFY19 at THB 0.1670
❖ Capital Management
average cost of debt at around 3.2%(4) and average weighted debt maturity 3.8 years(4) .
FPT Properties Chonburi
0.1600 0.1670 3QFY18 4QFY19
Unit : THB per Unit
1. Distribution = Dividend + Capital Reduction 2. FY2019 period start from 1 October 2018 to 30 September 2019, FY2018 start from 1 January 2018 to 30 September 2018. 3. DPU of performance 1 Month Oct’17 was THB 0.0481.
8
▪ The higher DPU of THB 0.6680 by 4.7% year-on-year was mainly to contribution from new assets acquisition and better performance of existing assets. ▪ Distribution date is on 11 December 2019 Distribution per Units(2)
0.6381 0.6680 Oct'17-Sep'18 Oct'18-Sep'19
12 Months 12 Months
(1) (1)(3)
(Jul’18 – Sep’18) (Jul’19 – Sep’19)
4QFY17 to 3QFY18 FY2019
9
Unit: (THB Million) Oct’18 – Sep’19 (FY19)(2) Oct’17 – Sep’18 (4QFY17 – 3QFY19)(6) +/- % Analysis
Rental and Service Income 2,745.5 2,124.3 29
Dec’18 and Sep’19 and the third party assets acquisition value of THB 657 Million(1) in Aug’19.
Cost of rental and Services and administration expenses 394.0 349.2 13
business tax and registration fee. In addition, REIT paid advisors fee of sponsor and third party asset acquisition project.
Trust Management fee(4) 372.7 288.6 29
expense higher expenses in FY19. Registrar fee reduced due to merger of PFPOs into FTREIT. Finance Costs 271.3 152.1 78
average debt maturity is around 3.8 years. Net Investment Income 1,739.2 1,321.9 32 DPU (THB per Unit) 0.6680(5) 0.6381(3)(7) 5
3QFY18
(1) CTD cold storage value is THB 657 Million (Exclude acquisition expenses and Tax) (Value of CTD property included VAT is THB 661 Million), CTD will transfer remaining equipment after CTD clearing VAT and documents with Customs, transfer schedule will not late than 31 January 2020 (2) FY2019 period start from 1 October 2018 to 30 September 2019, FY2018 start from 1 January 2018 to 30 September 2018. (3) Distributable income for performance on Oct’17 is around 0.0481, Nov’17 – Dec’17 = 0.1100, 1QFY18 = 0.1600, 2QFY18 = 0.1600 and 3QFY18 = 0.1600 (4) Trust management fee = Management fee + Trustee fee + Registrar fee + Professional fee (5) DPU at THB 0.1670 which required REIT to top up payment from retained earning as of 30 Sep 2019 (6) Reference from Notes to financial statement note 22 (“Supplementary informations”) (7) Included capital reduction.
10
Unit: (THB Million) As of 30 Sep 19 As of 30 Sep 18 Change % Investment Properties 37,049.4 33,987.4 9.0 Investment in Securities at fair value and cash 1,141.8 1,137.9 0.3 Other Assets 305.5 307.9 (0.8) Total Assets 38,496.7 35,433.3 8.6 Interest Bearing Debt 9,742.0 6,933.0 40.5 Other liabilities 1,265.5 1,138.3 11.2 Total Liabilities 11,007.5 8,071.3 36.4 Net Asset Value per Unit (THB) 10.5630 10.5141 0.5 ▪ The value of investment properties increased 9% from THB 33,987 Million as at 30 September 2018 to THB 37,049 Million at 30 September 2019, due mainly to: Investment ✓ Completed acquisition of asset from sponsor on 19 December 2018 and 20 September 2019; ✓ Completed acquisition of asset from third-party on 28 August 2019 ; ✓ Completed asset enhancement plan (extend building area by 1,700 sq.m) on 16 January 2019 ; Divestment ✓ Divested of 1 unit of factory at Amata City Chonburi on 1 November 2018 ✓ Divested of 1 unit of warehouse at Rojana Industrial Park Prachinburi on 26 November 2018 ▪ Interest bearing debt increased THB 2,809 Million, to fund asset acquisition in the fiscal period(1).
1. This amount is net increased from financing new properties, repaid loan and refinanced short term loan by issued debentures in period.
11
As at 30 September 2019 IBD to Total Asset Value (LTV%) 25.3% Total Gross Borrowings THB 9,742 million Weighted Average Cost of Borrowings 3.2% p.a Average Weighted Debt Maturity 3.8 Years Interest Rate Exposure Fixed 87% Interest Coverage Ratio for 4QFY19/12MFY19 7.74 times/ 8.73 times/1 Credit Rating A (Stable Outlook)/2 Debt Maturity Profile/3
Bridging Loan Debentures
Interest Fixed/Float
87% 13%
Unit: THB Million Fixed Float
1. Interest Coverage ratio = EBITDA (excluded gain from divestment)/Interest Expense. 2. Official announcement rating by TRIS on 3 May 2019. 3. Fiscal year ending 30 September. 4. Refinanced by issuance new units on Jan’20.
800 2,100 1,300 500 1,000 380 500 1,260 600 1,302 (4) FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 FY2026 FY2028 FY2029 2,102
Frasers logistic Bangna, Chachoengsao, Thailand
13
locations which are strategic locations for industrial and logistic hubs in Thailand.
Investment Highlight and asset performance as of 30 September 2019
NLA OCR% Quality tenants
120,979 SQ.M.
Total Inv Value
THB 3,201 Million(1)
Located in
6 Provinces 11 Locations
Tenants
Logistics Electronics Automotive Others
(1) FPIT properties value is THB 2,544 Million (Exclude acquisition expenses) and CTD cold storage value is THB 657 Million (Exclude acquisition expenses and Tax) (Value of CTD property included VAT is THB 661 Million), CTD will transfer remaining equipment after CTD clearing VAT and documents with Customs, transfer schedule will not late than 31 January 2020 (Value of properties including VAT is THB 3,205 Million) (2) Included guarantee rental and service income (occupancy rate excluded guarantee is around 95%)
100% Freehold
14
Project Completed on 16 January 2019
+1,700 sqm 14,250 sqm
Internal External
Height Floor Loading
AEI Specification
3 Tons 7 Meters
AEI Area
1,700 sqm
Total Area After AEI 15,950 sqm
1,700 SQ.M of factory unit AAA14.2 at Amata City Rayong/2.
expansion area
1. Board approved on 14 May 2018 2. Start rent extension area on 1 Feb 2019, NLA increased from 14,250 SQ.M to 15,950 SQ.M), WALE 7 Years
15
1.Assets were original FTREIT properties, investment cost is THB 223 million 2.Excluding acquisition expense. 3.MIC Industry is electronics parts producer (air conditioner, electronics panel) 4.Siam Nistrans is Ground/Air/Maritime logistics provider
A1.75 W1 RP1 AMN
Sales Considerations Investment cost
Gain/5
cost = 23%]
5.Gain from divestment in PL= Sales considerations – investment cost
Gain from divestment Reduce Expenses from holding
assets
Freehold 74% Leasehold 26% Factory47% Warehouse 53%
16
Quality portfolio concentrated within major industrial and logistics markets
Properties/1 WALE/4
Portfolio Value/2
Avg Property Ages/5
Net Leasable Area/3
Occupancy Rate
Frasers Property Thailand Industrial Freehold & Leasehold REIT
FTREIT listed real-estate investment trust with a quality portfolio concentrated within prime industrial and logistics market in Thailand. Remaining LH Years
No of Tenants
Geographically diversified, Type
predominantly freehold or long leasehold
North 26% East 14% EEC 60%
Type
Breakdown By Area
1. Factory 315 units and Warehouse 239 units (included Cold Storage 2 units)
4. WALE refers to the weighted average lease expiry based on gross rental income (GRI), being the contracted rental income and estimated recoverable outgoings for the month of September 2019. Excludes straight lining rental adjustments.
The Largest Industrial & Logistics REIT in Thailand
Breakdown By Right on assets
17
Thailand Economy Industry Outlook
(Only FTREIT’s tenant industry)
2019 GDP Annual Growth Rate expected at averaged 2.7% to 3.2% that dropped from 4.1% on 2018 Key Drivers (+):
Key Concerns (-):
export was decreased 4.0% in 1Q and 4.2% in 2Q and expected overall decreased around 4.0% - 5.0% in this year and expected continue to maintain or decreased in next year
(+) Expansion
Automotive
Export value
automotive spare part and engine increased around 1.0%
Electronics
Export value
electronics appliances increased 10.6%
Retail and E-Commerce
grown around 5%
around 10%
(-) Deceleration
Logistics
from 5% to 3% in this period.
Note: Net add is not include new properties that came from acquisition in FY2019 Macroeconomic and industry information reference from NESDB, factory and warehouse business reference from independent appraisers.
Factory/ Warehouses
for rent Business
Ready Built Warehouse Market
Supply (+) ❖ Total supply increased by 67,814 square meters to a total of 5,299,476 square meters ❖ Future supply from 1H 2019 to 2H 2019 is expected to slightly change mainly from sell off, expansion and contraction some part of warehouse Demand (+) ❖ Net occupied space slightly increased by 2,518 square meters to a total
❖ The market occupancy rate decreased slightly to 82.1% from 83.2% Average Gross Rent Overall Average (asking) rental rate is 148 baht per square meters per month
Ready Built Factory Market
Supply (Slightly +) ❖ Total supply increased only 10,180 square meters to a total of 2,927,805 square meters ❖ Future supply from 2H 2018 to 1H 2019 is expected to remain the same Demand (Slightly +) ❖ Net occupied space increased by 49,294 square meters to a total of 2,299,857 square meters ❖ The market occupancy rate increased slightly to 78.6% from 77.1% Average Gross Rent Overall Average (asking) rental rate is 189 baht per square meters per month
18
Northern Bangkok Area/2 Eastern Bangkok Area /2 EEC Area /2
67% 68% 69% 77% 75% 69%
71%
0% 20% 40% 60% 80% 100%
Mar'18 Jun'18 Sep'18 Dec'18 Mar'19 Jun'19 Sep'19
59 Units
92% 92% 96% 99% 100% 99% 0% 20% 40% 60% 80% 100%
Mar'18 Jun'18 Sep'18 Dec'18 Mar'19 Jun'19 Sep'19
82% 80% 80% 84% 82% 83%
85%
0% 20% 40% 60% 80% 100%
Mar'18 Jun'18 Sep'18 Dec'18 Mar'19 Jun'19 Sep'19
Overall performance of FTREIT FY2019 is improve from last fiscal year that came from tenants of existing assets and new assets
100%
Occupancy (%)
as of 30/9/19
Net Add (sq.m)
FY2019
WALE (Years)
Rate as of 30/9/19
Rent Revenue FY2019(1)
Renewal Rate
FY2019
Rate Reversion
FY2019
83.1%
(+3.9%)
+152,587 2.33 Years
(+0.12Y)
2,745 MB
(+29.2%)
86% +1.6%
152 Units 343 Units
OCR % OCR % OCR %
invested in CTD Cold storage, It improve overall WALE of Northern Bangkok area from around 1.71 years to 2 years. Majority demand came from Electronics sector (Electronics IC board)
came from new tenants in electronics sectors and retail sector.
area in same trend of market
1% came from guarantee expired on Aug’19 for 1 unit in Bangplee location(2)
since occupancy rate is 99%.
improve by increasing rental rate at least 1.5% - 2.0% p.a since high demand but supply limit in this area.
proeprties in 4QFY19. New assets located in Laemchabang 2 and Sriracha ,net leaeable area 29,850 sq.m,fully occupied 100%
plant in Thailand to evade trade war effect.
Summary highlight Q-o-Q Summary highlight FY2019 Summary highlight Q-o-Q Summary highlight FY2019 Summary highlight Q-o-Q Summary highlight FY2019
progress such as LCB Phase 3 and high speed train linking between 3 airports thus It shall boost demand
Tenants Industry % of GRI(1) Nationality Siam Makro Retail 4.37% Leschaco Logistics 2.59% CTD Logistics 2.00% Lazada E-Commerce 1.94% BJC Logistics Logistics 1.89% Samsung Electronics 1.77% DTS Automotive 1.53% Kintetsu Logistics 1.45% DHL Logistics 1.44% Global Architectural Other 1.41%
19
High quality, diversified tenant base underpinned by primary industries including Automotive, logistics services, electronics, retails and e-commerce. Top 10 Tenants (GRI ~20%(2) / WALE 3.15Years(1))
Breakdown of Tenants1 2 By Industry
Automotive 26%
Logistics 25% Electronics 22% Others 16% Retails 8% E-Commerce 3% By Nationality
Japan 46% EU 21% Thais 15% Other Asian 14% US 4%
1. WALE refers to the weighted average lease expiry based on gross rental income (GRI), being the contracted rental income and estimated recoverable outgoings for the month of September 2019. Excludes straight lining rental adjustments. 2. Concentration risk has stable at around 20%.
20
THB 1,793 million/1
Distributable Income
1. Distributable income = adjusted net investment income. 2. Divested 1 factory at Amata City Chonburi and 1 Warehouse at Rojana Industrial Park Prachinburi. 3. As of 30 September 2019
(Value of CTD property included VAT is THB 661 Million), CTD will transfer remaining equipment after CTD clearing VAT and documents with Customs, transfer schedule will not late than 31 January 2020 (Value of properties including VAT is THB 3,205 Million)
83%/2.33 Yrs/3
Occupancy and WALE
Higher occupancy rate
THB 3,201 million/4
Investment in period
Portfolio value increased to approximately THB 37 bn
THB 275 million
Divestment value
At significant premium to book value/2
Weighted Avg Debt Maturity
87%(3)
Proportion of Fixed Debt
Aggregate leverage Retention/Reversion
[12MFY2019]
22
Active Asset Management
Active Asset Management
Strategies to support the Principal Objective
1
Investment Growth
2 ▪ Proactive leasing: Maintain high retention rate,
▪ Asset Enhancement Initiative (AEI): Assess and undertake AEI on the FTREIT portfolio to unlock further value. ▪ ROFR/1 for industrial properties from FPT’s Sponsor. ▪ Third-party asset acquisition.
1. Right of first refusal
Capital Management
3 ▪ Optimize capital mix and prudent capital management. ▪ Manage schedule of debt repayment matching with asset portfolio performance
Deliver Consistent growth and sustainable distributions to unitholders