To view the PDF file, sign up for a MySharenet subscription.

FAIRVEST PROPERTY HOLDINGS LIMITED - Acquisition circular posted, abridged revised listing particulars, cautionary withdrawn, notice of AGM

Release Date: 05/10/2012 17:00
Code(s): FVT     PDF:  
Wrap Text
Acquisition circular posted, abridged revised listing particulars, cautionary withdrawn, notice of AGM

Fairvest Property Holdings Limited
(Incorporated in the Republic of South Africa)
Registration Number: 1998/005011/06
Linked unit code: FVT
ISIN Code: ZAE000034658
(“Fairvest” or “the Company”)

UPDATE REGARDING ACQUISITIONS, INCLUDING POSTING OF CIRCULAR AND
NOTICE OF GENERAL MEETING, PRO FORMA AND FORECAST FINANCIAL
INFORMATION, ABRIDGED REVISED LISTING PARTICULARS OF FAIRVEST AND
WITHDRAWAL OF CAUTIONARY ANNOUNCEMENT; NOTICE OF ANNUAL GENERAL
MEETING

1. INTRODUCTION

Linked Unitholders are referred to the announcements released by the Company on SENS
on 13 April 2012, 30 May 2012 and 17 July 2012 (“the Announcements”), which advised
Linked Unitholders that the Company had entered into the SA Corporate Real Estate
Acquisition, the Put Option Acquisition and the Isolenu Acquisition (collectively, the
“Acquisitions”).

As indicated in the Announcements, the Company intends to fund the purchase
considerations for the Acquisitions through a combination of debt financing and new equity
raised from new and/or existing Linked Unitholders in terms of a vendor consideration
placement (“Vendor Consideration Placement” or “the Placement”) and/or an issue of
Fairvest Linked Units for cash (“Specific Issue”).

In order to undertake the Placement and Specific Issue and in order to facilitate future capital
raisings, the Company proposes to make certain changes to its linked unit capital structure
(“Changes to Linked Unit Capital”). In order to provide for the new linked unit capital
structure and to bring the Company’s constitutional documents into harmony with the
Companies Act No 71 of 2008, as amended, and the Listings Requirements of the JSE
Limited (“JSE”), the Company proposes to adopt a new memorandum of incorporation
(“New Memorandum of Incorporation”). In addition, in order to provide for the changes to
the Company’s linked unit capital structure and consequential changes to the Company’s
existing debenture trust deed, the Company proposes to adopt a new debenture trust deed
(“New Debenture Trust Deed”).

2. POSTING OF CIRCULAR

Linked Unitholders are hereby advised that a circular, containing details of the Acquisitions,
Changes to the Linked Unit Capital, the New Memorandum of Incorporation and the New
Debenture Trust Deed and related aspects, will be posted to Fairvest Linked Unitholders
today, 5 October 2012 (“the Circular”). The Circular incorporates a notice convening a
general meeting of Fairvest Linked Unitholders for purposes of adopting resolutions in
respect of the approval the Acquisitions and the Changes to the Linked Unit Capital, the
approval of the New Memorandum of Incorporation and the New Debenture Trust Deed and
related aspects. The Circular incorporates revised listing particulars (“Revised Listing
Particulars”) in respect of the Company.

Linked Unitholders are advised to review the Circular and Revised Listing Particulars for
detailed information regarding the Acquisitions, the Changes to the Linked Unit Capital, the
New Memorandum of Incorporation, the New Debenture Trust Deed and related aspects.
The Circular, including the Revised Listing Particulars, will be available on the Company’s
website at www.fairvest.co.za.

3. NOTICE OF GENERAL MEETING, NOTICE OF ANNUAL GENERAL MEETING AND
   NO CHANGE STATEMENT

Notice is hereby given that a general meeting of Fairvest Linked Unitholders will be held at
11h00 on Monday, 5 November 2012 at 1st Floor, East Wing, The Palms, 145 Sir Lowry
Road, Cape Town (“General Meeting”) for the purpose of considering and, if deemed fit,
passing with or without modification, the resolutions set out in the notice of the General
Meeting included in the Circular.

Notice is hereby given that the annual general meeting of Fairvest Linked Unitholders will be
held at 12h00 on Monday, 5 November 2012 at 1st Floor, East Wing, The Palms, 145 Sir
Lowry Road, Cape Town (“AGM”) for the purpose of considering and, if deemed fit, passing
with or without modification, the resolutions set out in the notice of AGM posted to Linked
Unitholders today simultaneously with the Circular and Notice of General Meeting. The
audited condensed consolidated results for the financial year ended 30 June 2012 are
annexed to the notice of AGM and contain no changes to the reviewed condensed
consolidated results for the year ended 30 June 2012 published by the Company on SENS
on 12 September 2012. The full audited financial results of the Company are included in the
Company’s 2012 annual report, which is available on the Company’s website at
www.fairvest.co.za.

4. IMPORTANT DATES AND TIMES

Linked Unitholders are referred to the table of important dates and times below. Capitalised
terms used below and elsewhere in this announcement and that are not otherwise defined,
bear the meanings ascribed to them in the Circular.

                                                                                       2012

 Notice of AGM, together with Circular containing Revised
 Listing Particulars, Notice of General Meeting and form of
 proxy posted to Linked Unitholders on                                    Friday, 5 October

 Notices convening the General Meeting and AGM released
 on SENS on                                                               Friday, 5 October

 Notices convening the General Meeting and AGM published
 in the South African press on                                            Monday, 8 October

 Last day to trade in order to be eligible to vote at the General
 Meeting and AGM                                                         Friday, 19 October

 Record date to be eligible to vote at the General Meeting and
 AGM                                                                     Friday, 26 October

 Last day to lodge forms of proxies in respect of the General
 Meeting by 11h00 on                                                   Thursday, 1 November

 Last day to lodge forms of proxies in respect of the AGM by
 12h00 on                                                              Thursday, 1 November

 General Meeting of Linked Unitholders to be held at 11h00 on            Monday, 5 November

 AGM of Linked Unitholders to be held at 12h00 on                        Monday, 5 November

 Results of the General Meeting and AGM released on SENS
 on                                                                      Monday, 5 November

 Results of the Vendor Consideration Placement and/or the
 Specific Issue (as applicable) released on SENS on                      Monday, 5 November

 Results of the General Meeting published in the South African
 press on                                                                Tuesday, 6 November

 Results of the Vendor Consideration Placement and/or the
 Specific Issue (as applicable) released in the South African
 press on or about                                                       Tuesday, 6 November

 Anticipated date for listing on the JSE of Fairvest Linked Units        Monday, 12 November
 issued in terms of the Vendor Consideration Placement
 and/or the Specific Issue (as applicable) on (2)

 Accounts at CSDP or Broker updated in respect of                        Monday, 12 November
 Dematerialised Linked Unitholders participating in the Vendor
 Consideration Placement and/or the Specific Issue (as
 applicable) on

 Posting of Linked Unit certificates (Certificated Linked                Monday, 12 November
 Unitholders only) to Fairvest Linked Unitholders participating
 in the Vendor Consideration Placement and/or the Specific
 Issue (as applicable) on or about

 Registration of transfer of the Acquisition Portfolios                  Friday, 30 November
 anticipated to occur on or about

Notes:

(1)      The above dates and times are subject to amendment. Any such amendment will be released on SENS.
(2)      The date for listing of any A Linked Units issued pursuant to the Vendor Consideration Placement and/or
         the Specific Issue is subject to the registration of the New Memorandum of Incorporation with the
         Companies and Intellectual Property Commission. The Changes to the Linked Unit Capital, including the
         Share Capital Conversion, shall occur on registration with the Companies and Intellectual Property
         Commission of the New Memorandum of Incorporation and relevant resolutions adopted by Linked
         Unitholders at the General Meeting.


5. PRO FORMA FINANCIAL EFFECTS

The unaudited consolidated pro forma financial effects of the Acquisitions and the Vendor
Consideration Placement, as set out below, are the responsibility of the Directors. The
unaudited consolidated pro forma financial effects are presented in a manner consistent with
the basis on which the historical financial information has been prepared and in terms of the
Company’s accounting policies. The unaudited pro forma financial effects have been
presented for illustrative purposes only and, because of their nature, may not give a fair
reflection of the Company’s financial position post the adjustments set out in Annexure 1 of
the Circular, including the implementation of the Acquisitions and the Vendor Consideration
Placement.

The table below sets out the unaudited pro forma financial effects of the adjustments on the
Company, based on the reviewed annual financial results for the financial year ended 30
June 2012 and on the assumption that, for calculating the net asset value per Linked Unit
and net tangible asset value per Linked Unit, the adjustments were effected on 30 June
2012.

Whereas the pro forma financial effects of the Specific Issue are identical to the pro forma
financial effects of the Vendor Consideration Placement, the pro forma financial effects set
out below only refer to the Vendor Consideration Placement, but should be read as including
the pro forma financial effects of the Specific Issue, to the extent that same may be
applicable.

                            Reviewed        Pro forma      Chang       Pro forma        Change
                              results      results after    e (%)   results after the     (%)
                            before the   the Placement,                Placement,
                           adjustments    Disposal, Debt              Disposal, Debt
                                           Funding and               Funding and the
                                                the                   Acquisitions
                                          Acquisitions               (including the
                                         (excluding the                Put Option
                                            Put Option                Acquisition)
                                          Acquisition)                     (4)
 Net asset value per A
 Linked Unit (cents)             -            486               -         486             -
 
 Net asset value per
 Ordinary Linked Unit
 (cents)                      168             156          (7.1%)         156             -
 
 Net tangible asset
 value per A Linked
 Unit (cents)                    -            486               -         486             -
 
 Net tangible asset
 value per Ordinary
 Linked Unit (cents)          173             161          (6.9%)         161             -
 
 Number of A Linked
 Units in issue (‘000)           -         41 111               -      41 111             -
 
 Number of Ordinary
 Linked Units in issue
 (‘000)                     85 722       165 722           93.3%      165 722             -

   Notes and assumptions:
(1)       The table set out above has been extracted from the reviewed statement of financial position of Fairvest at
          30 June 2012.

(2)       It is assumed that Fairvest will raise R300 million in terms of the Placement and/or Specific Issue by issuing
          80 million Ordinary Linked Units at R1.25 per Ordinary Linked Unit and 41.11 million A Linked Units at
          R4.86 per A Linked Unit. Net proceeds are R291.8 million after deducting capital raising costs of
          R8.2 million.

(3)       Both of the pro forma results columns:

 3.1            reflect the disposal of Jozen Place to Capital Property Fund for R6.5 million, the transfer of which
                was registered in the Deeds Office on 25 July 2012, and raising of debt facilities of R98.9 million
                resulting in a cash inflow of R105.4 million. The assumed facility is secured from Nedbank as set out
                in paragraph 10 of the Circular, and incurs interest at the prime rate of interest less 0.5%. Debt
                raising costs of R1.0 million are funded using the debt facility resulting in a gross increase in interest-
                bearing borrowings of R99.9 million.
 3.2            reflect the SA Corporate Real Estate Acquisition for R330.8 million (comprising a combined
                acquisition cost of R326.0 million and capitalised acquisition costs of R4.9 million). The properties
                are revalued to R362.8 million resulting in an upwards revaluation adjustment of R26.0 million after
                deducting deferred tax of R6.0 million. The acquisition consideration and acquisition costs are settled
                from the proceeds of the Placement and/or Specific Issue and Debt Funding.
 3.3            reflect the Isolenu Acquisition for R68.4 million (comprising a combined acquisition cost of
                R67.4 million and capitalised acquisition costs of R1.0 million). The properties are revalued to
                R65.2 million resulting in a downwards revaluation adjustment of R2.6 million after deducting
                deferred tax of R0.6 million. The acquisition consideration and acquisition costs are settled from the
                proceeds of the Placement and/or Specific Issue and Debt Funding.

(4)       Includes the Put Option Acquisition for R36.1 million (comprising a Put Option Consideration of
          R35.6 million and capitalised acquisition costs of R0.5 million). The Put Option Consideration is based on
          the projected net operating income of the Put Option Properties for the 12 months commencing 1 April
          2013 (the assumed date that the Put Option is exercised by SA Corporate Real Estate) capitalised at the
          applicable rate (10.0% for the Middleburg Property and 11.5% for the Gingindlovu Property). The Put
          Option Consideration of R35.6 million comprises R27.9 million for the Middleburg Property and R7.7 million
          for the Gingindlovu Property). The valuations of the Put Option Properties acquired are assumed to equate
          to their respective purchase considerations (inclusive of capitalised acquisition costs). The acquisition
          consideration and acquisition costs are assumed funded by a drawdown from the Nedbank facility. Debt
          raising costs of R0.4 million are funded using the debt facility resulting in a gross increase in interest-
          bearing borrowings of R36.5 million.

(5)       Total transaction expenses amount to R14.6 million comprising capital raising costs of R8.2 million and
          acquisition costs of R6.4 million (allocated between the SA Corporate Real Estate Acquisition, Isolenu
          Acquisition and Put Option Acquisition at R4.9 million, R1.0 million and R0.5 million respectively).

(6)       The net asset value (“NAV”) and net tangible asset value (“NTAV”) per linked unit is based on the actual
          number of Linked Unitholders in issue at 30 June 2012 and on the basis that the Placement, Disposal, Debt
          Funding, SA Corporate Real Estate Acquisition, Isolenu Acquisition and the Put Option Acquisition were
          effected on 30 June 2012.

(7)       All adjustments except for total estimated transaction costs of R14.6 million are expected to have a
          continuing effect.

6. FORECAST FINANCIAL INFORMATION

Set out below are the forecast statements of comprehensive income (“Forecasts”) of:

  -      the SA Corporate Real Estate Property Portfolio on a stand-alone basis for the 7 months ending 30 June 2013
         and year ending 30 June 2014;
  -      the Isolenu Property Portfolio on a stand-alone basis for the 7 months ending 30 June 2013 and year ending
         30 June 2014;
  -      the Put Option Properties on a stand-alone basis for the year ending 30 June 2014; and
  -      the existing Fairvest portfolio and the Acquisition Portfolios (“Combined Property
         Portfolio”) on a combined basis for the years ending 30 June 2013 and 30 June
         2014 (“Forecast Periods”).

The Forecasts have been prepared on the assumption that the SA Corporate Real Estate
Acquisition and Isolenu Acquisition will be implemented on 1 December 2012 and the Put
Option Acquisition will be implemented on 1 July 2013.

The Forecasts include forecast figures for the Forecast Periods. The Forecasts, including
the assumptions on which they are based and the financial information from which they are
prepared, are the responsibility of the Directors. The Forecasts have been prepared in
compliance with IFRS and in accordance with the Group’s accounting policies. A limited
review was conducted on the Forecasts by the independent reporting accountants, whose
report is contained in the Circular.

FORECAST OF THE SA CORPORATE REAL ESTATE PROPERTY PORTFOLIO

                                                            7 months ending      Year ending
                                                               30 June 2013     30 June 2014
                                                                          R                R
 Revenue                                                         34 176 404       59 620 296
 Net property income                                             22 728 299       37 984 949
 Operating profit                                                19 512 547       34 052 621
 Profit after debenture interest                                 13 461 447          415 469
 Total comprehensive income attributable to Linked                         -                -
 Unitholders
 Distributable earnings (Linked Units)                            13 454 754      25 505 536


FORECAST OF THE ISOLENU PROPERTY PORTFOLIO

                                                            7 months ending      Year ending
                                                               30 June 2013     30 June 2014
                                                                           R                R
 Revenue                                                           5 269 661        8 859 091
 Net property income                                               4 869 402        8 116 780
 Operating profit                                                  4 381 569        7 532 103
 Profit after debenture interest                                     938 600           56 880
 Total comprehensive income attributable to Linked                          -                -
 Unitholders
 Distributable earnings (Linked Units)                             3 190 273        5 867 718


FORECAST OF THE PUT OPTION PROPERTIES

                                                                                 Year ending
                                                                                30 June 2014
                                                                                            R
 Revenue                                                                            9 287 668
 Net property income                                                                3 696 392
 Operating profit                                                                   3 065 610
 Profit after debenture interest                                                       (7 679)
 Total comprehensive income attributable to Linked Unitholders                               -
Distributable earnings (Linked Units)                                                2 322 772


FORECAST OF THE COMBINED PORTFOLIO (INCLUDING THE SA CORPORATE
REAL ESTATE PROPERTY PORTFOLIO AND ISOLENU PROPERTY PORTFOLIO)

                                                         Year ending     Year ending
                                                        30 June 2013    30 June 2014
                                                                   R                R
Revenue                                                   59 948 907      96 724 888
Net property income                                       41 651 335      67 246 025
Operating profit                                          36 067 526      60 456 751
Profit after debenture interest                           14 841 751        1 100 323
Total comprehensive income attributable to Linked                   -              (0)
Unitholders
Distributable earnings (Linked Units)                     25 242 321      44 440 838


FORECAST OF THE COMBINED PORTFOLIO (INCLUDING THE SA CORPORATE
REAL ESTATE PROPERTY PORTFOLIO, ISOLENU PROPERTY PORTFOLIO AND PUT
OPTION PROPERTIES)



                                                         Year ending     Year ending
                                                        30 June 2013    30 June 2014
                                                                   R               R

Rental income                                              54 944 417    101 489 382
Straight-line rental accrual                                5 004 490       4 528 225
Revenue                                                    59 948 907    106 017 607
Property expenses                                        (18 297 572)    (35 070 140)
Net property income                                        41 651 335      70 947 467
Administrative expenses                                   (3 480 721)     (3 759 179)
Asset management fee                                      (2 126 207)     (3 129 836)
Operating profit                                           36 044 408      64 058 452
Fair value adjustment to investment properties             28 758 976               -
Fair value adjustment to debentures                      (18 467 965)     (2 829 402)
Finance cost                                              (6 814 888)    (15 610 539)
Investment revenue                                            819 644         472 194
Profit before debenture interest                           40 340 175      46 090 705
Debenture interest                                       (25 498 423)    (44 990 382)
Profit after debenture interest                            14 841 751       1 100 323
Capital raising expenses                                  (8 203 995)               -
Profit before taxation                                      6 637 756       1 100 323
Taxation                                                  (6 637 756)     (1 100 323)
Total comprehensive income attributable to Linked                   -               -
Unitholders

Reconciliation between earnings headline earnings and
distributable earnings
Profit for the year                                                 -                -
Adjusted for:
 Debenture interest                                        25 498 423       44 990 382
 Capital raising expenses                                   8 203 995                -
 Earnings (Linked Units)                                   33 702 419       44 990 382
 Adjusted for:
 Fair value adjustment to investment properties (net of   (23 395 427)               -
 taxation)
 Fair value adjustment to debentures                        18 467 965       2 829 402
 Headline earnings (Linked Units)                           28 774 956      47 819 784
 Adjusted for:
 Straight-line rental accrual (net of taxation)            (3 603 233)      (3 260 322)
 Amortisation of debt raising fees                             326 700          430 920
 Distributable earnings (Linked Units)                      25 498 423       44 990 382

 Actual number of A Linked Units in issue                   41 111 111       41 111 111
 Actual number of Ordinary Linked Units in issue           165 721 986      165 721 986

 Weighted average number of A Linked Units in issue         23 981 481       41 111 111
 Weighted average number of Ordinary Linked Units in       132 388 653      165 721 986
 issue

 Distribution per A Linked Unit (cents)                          26.32            46.13
 Distribution per Ordinary Linked Unit (cents)                   10.44            15.71

 Earnings per A Linked Unit (cents)                              26.32            46.13
 Earnings per Ordinary Linked Unit (cents)                       10.44            15.71

 Headline earnings per A Linked Unit (cents)                     31.57            46.13
 Headline earnings per Ordinary Linked Unit (cents)              15.69            15.71

Notes and assumptions:
The Forecasts incorporate the following material assumptions in respect of revenue and expenses that can be
influenced by the Directors:
     - Fairvest management’s Forecasts for the years ending 30 June 2013 and 30 June 2014 are based on analysis of
       historical information and information provided by the Property Manager and Independent Valuers;
     - Fairvest will not acquire or dispose of any properties during the Forecast Periods other than the Acquisitions and
       the disposal of Jozen Place as set out in paragraph 11.1.2 of the Revised Listing Particulars;
     - contracted revenue is based on existing lease agreements including stipulated increases, all of which are valid;
     - uncontracted revenue in respect of:
       o       the SA Corporate Real Estate Property Portfolio:
         -     comprises 11.2% of rental income from basic, parking, marketing and operating cost recoveries of
               the R25.14 million gross revenue for the 7 months ending 30 June 2013;
         -     comprises 22.6% of rental income from basic, parking, marketing and operating cost recoveries of
               the R45.66 million gross revenue for the year ending 30 June 2014;
       o       the Isolenu Property Portfolio:
         -     comprises 0% a of rental income from basic, parking, marketing and operating cost recoveries of
               the R4.62 million gross revenue for the 7 months ending 30 June 2013;
         -     comprises 4.3% of rental income from basic, parking, marketing and operating cost recoveries of
               the R8.31 million gross revenue for the year ending 30 June 2014;
       o       the Put Option Properties:
         -     comprises 76.8% of rental income from basic, parking, marketing and operating cost recoveries of
               the R5.35 million gross revenue for the year ending 30 June 2014;
       o       the Combined Property Portfolio:
         -     comprises 17.7% of rental income from basic, parking, marketing and operating cost recoveries of
               the R46.85 million gross revenue for the year ending 30 June 2013;
         -     comprises 29.8% of rental income from basic, parking, marketing and operating cost recoveries of
               the R83.31 million gross revenue for the year ending 30 June 2014;
     - current vacant space has been forecast on a property-by-property basis and has been assumed to remain vacant
       unless it is deemed probable that such space will be let, in which case rental is forecast at prevailing market rates;
   -   leases expiring during the Forecast Periods have been forecast on a lease-by-lease basis, and have been assumed to
       renew at current market rates unless the lessee has indicated its intention to terminate the lease;
   -   a vacancy profile (including possible bad debts) has been forecast for each property;
   -   property operating expenditure has been forecast on a line-by-line basis for each property based on management’s
       review of historical expenditure, view on inflation and discussion with the Property Manager; and
   -   Fair value adjustments to investment properties have been provided for, as further set out below.

The Forecasts incorporate the following material assumptions in respect of revenue and expenses that cannot be
influenced by the Directors:
     - the effective date of transfer of the SA Corporate Real Estate Property Portfolio and the Isolenu Property Portfolio
       is 1 December 2012;
     - the SA Corporate Real Estate Property Portfolio is acquired for R330.8 million (comprising a combined acquisition
       cost of R326.0 million and capitalised acquisition costs of R4.9 million). The properties are revalued to
       R362.8 million resulting in an upwards revaluation adjustment of R32.0 million;
     - the Isolenu Property Portfolio is acquired for R68.4 million (comprising a combined acquisition cost of R67.4 million
       and capitalised acquisition costs of R1.0 million). The properties are revalued to R65.2 million resulting in a
       downwards revaluation adjustment of R3.2 million;
     - the Put Option is exercised by SA Corporate Real Estate on 1 April 2013 and the effective date of transfer of the Put
       Option Properties is 1 July 2013. The Put Option Consideration is based on the projected net operating income of
       the Put Option Properties for the 12 months commencing 1 April 2013 capitalised at the applicable rate (10.0% for
       the Middleburg Property and 11.5% for the Gingindlovu Property). The Put Option Consideration of R35.6 million
       comprises R27.9 million for the Middleburg Property and R7.7 million for the Gingindlovu Property. The valuations
       of the Put Option Properties acquired are assumed to equate to their respective purchase considerations (inclusive
       of capitalised acquisition costs);
     - interest-bearing borrowings of R135 million will be advanced to Fairvest on 1 December, and will incur interest at a
       fixed rate of 8.5% p.a.;
     - in terms of the Placement and/or the Specific Issue, 80 million Ordinary Linked Units are issued at R1.25 per
       Ordinary Linked Unit and 41.11 million A Linked Units are issued at R4.86 per A Linked Unit raising gross proceeds
       of R300 million;
     - the combined gross proceeds of R300 million are utilised as follows:
       o R8.2 million will be used settle to capital raising fees;
       o R291.8 million will be used to partly finance the Acquisitions;
     - the allocation of costs associated with the interest-bearing borrowings to the Acquisition Portfolios is based on
       their pro rata acquisition costs;
     - unutilised proceeds from the Placement will be used to partly settle interest-bearing borrowings; and
     - there will be no unforeseen economic factors that will affect the lessees’ abilities to meet their commitments in
       terms of existing lease agreements.

Material items of expenditure within the property expenses line item include in respect of:
   - the SA Corporate Real Estate Property Portfolio
      o R2.02 million in rates, R4.65 million in electricity and R0.72 million in property management fees in
            respect of the 7 months ending 30 June 2013;
      o R3.74 million in rates, R9.16 million in electricity and R1.32 million in property management fees in
            respect of the year ending 30 June 2014;
   - the Isolenu Property Portfolio
      o R127 000 in rates, R88 000 in electricity and R48 000 in property management fees in respect of the
            7 months ending 30 June 2013;
      o R235 000 in rates, R173 000 in electricity and R86 000 in property management fees in respect of the
            year ending 30 June 2014;
   - the Put Option Properties
      o R634 000 in rates, R3.43 million in electricity and R232 000 in property management fees in respect of
            the year ending 30 June 2014;
   - the Combined Property Portfolio
      o R3.44 million in rates, R5.78 million in electricity and R1.13 million in property management fees in
            respect of the year ending 30 June 2013; and
      o R6.34 million in rates, R13.97 million in electricity and R2.17 million in property management fees in
            respect of the year ending 30 June 2014.

Property expenses, administrative expenses and the asset management fee are expected to increase by more
than 15% from historical costs due to the increase in the size of the portfolio as a result of the Acquisitions and
the reletting and development of the Existing Portfolio.

7.   ADDITIONAL INFORMATION

With reference to paragraph 5(d) of Fairvest’s announcement dated 17 July 2012, Linked
Unitholders are referred to the additional information contained in the Circular.

8.   ABRIDGED REVISED LISTING PARTICULARS OF FAIRVEST

These abridged revised listing particulars are not an invitation to the public to subscribe for
securities, but are issued in compliance with the JSE Listings Requirements, for the purpose
of providing information to the public and Linked Unitholders with regard to the Company.
Capitalised terms used below and that are not otherwise defined, bear the meanings
ascribed to them in the Circular and Revised Listing Particulars.

Background

Fairvest is a property investment holding company and is listed in the “Real Estate and
Development” sector of the JSE. Fairvest was incorporated on 17 March 1998.

The Company’s investment strategy is to create a portfolio of significant critical mass
through acquisition of quality, high-yielding properties with a weighting in favour of non-
metropolitan areas and lower living standards measure (“LSM”) sectors. Accordingly,
investment opportunities are evaluated for acquisition on an ongoing basis.

Rationale for the Acquisitions

The Acquisitions are consistent with the Company’s growth strategy whereby the Company
will focus on acquiring retail assets with a weighting in favour of non-metropolitan areas and
lower LSM sectors.

Overview of Fairvest

The Revised Listing Particulars have been prepared on the assumption that the resolutions
proposed in the Notice of General Meeting will be passed at the General Meeting of Linked
Unitholders to be held at 11h00 on Monday, 5 November 2012, and that the Acquisitions, the
Vendor Consideration Placement and, if applicable, the Specific Issue detailed in the
Circular will be implemented.

After the implementation of the Acquisitions, the Company will have a Property Portfolio
consisting of 26 properties with a rentable retail and commercial area of 93 867 m2 and will
be valued at R584 856 000.

Fairvest’s objective is to build a focused retail property investment fund predominately
comprising of convenience, community and regional shopping centres as well as stand-
alone retail stores that service the lower LSM markets. Key to the composition of the fund is
to acquire properties with specific key national tenants dominant in the lower income sector
such as Shoprite, Spar, Pick n Pay, Boxer, Cambridge Food, Edcon, Pep, Cash Build and
Build It so as to ensure that the lease covenant of the fund is such that the national
component exceeds 60%. The full details of the Current Property Portfolio and the
Acquisition Portfolios appear in the Circular and the Revised Listing Particulars.

Share capital

Assuming the Acquisitions are approved by Linked Unitholders, the number of Linked Units
to be issued and the prices at which they will be issued will be determined at the time of the
Vendor Consideration Placement and the Specific Issue. It has been assumed for purposes
of the Circular and Revised Listing Particulars that 80 000 000 Ordinary Linked Units will be
issued at R1.25 per Ordinary Linked Unit and 41 111 111 new A Linked Units will be issued
at R4.86 per A Linked Unit in terms of the Vendor Consideration Placement (no A Linked
Units are currently authorised or in issue).

Dividend and distribution policy

The Directors do not intend to declare dividends but intend to rather make interest
distributions in respect of the Debenture portion of the Linked Units. The Company makes
semi-annual interest distributions in terms of the Debenture Trust Deed.

Fairvest Directors

The full names, ages, business addresses and capacities of the directors of the Company
are provided below:

 Full name                  Age    Capacity                  Business Address


 Jacobus Francois du Toit    41    Chairman                  1st Floor, East Wing, The Palms,
                                                             145 Sir Lowry Road, Woodstock,
                                                             8000

 Barry Jacques Kriel         33    Chief financial officer   As above

 Darren Wilder               43    Chief executive officer   As above

 Adam Marcus                 38    Chief operating officer   As above
                                   and alternate to Mr D
                                   Wilder

 Pieter Johannes van der     64    Lead independent non-     18 Vygeboord Village, Moredou
 Merwe                             executive director        Street

                                                             Durbanville, 7551
 Martin Epstein              42    Independent non-          1st Floor, East Wing, The Palms,
                                   executive director        145 Sir Lowry Road, Woodstock,
                                                             8000

 Louis Wessel Andrag         39    Independent non-          24 Templeman Street, Aurora
                                   executive director        Durbanville, 7551

Change in designations of directors

In accordance with paragraphs 3.59(c) and 3.84(f) of the JSE Listings Requirements, Linked
Unitholders are hereby advised that, with immediate effect, the designation and capacity of:
    - Mr BJ Kriel has changed from that of chief executive officer and financial director to
      chief financial officer;
    - Mr D Wilder has changed from that of executive director to chief executive officer;
    - Mr A Marcus (alternate to Mr D Wilder) has changed also to include that of chief
      operating officer; and
    - Mr M Epstein has changed from non-executive director to independent non-executive
      director.

Copies of the Revised Listing Statement

Copies of the Circular and Revised Listing Particulars will be available for inspection by
Linked Unitholders during normal business hours at the registered office of the Company, at
the offices of the Company’s transfer secretaries, Computershare Investor Services
(Proprietary) Limited, at Ground Floor, 70 Marshall Street, Johannesburg, 2001 and at the
offices of the Company’s sponsor, PSG Capital (Proprietary) Limited at 1st Floor, Ou
Kollege, 35 Kerk Street, Stellenbosch and 1st Floor, Building 8, Inanda Greens Business
Park, 54 Wierda Road West, Wierda Valley, Sandton, from 5 October 2012 until 5 November
2012 (both days inclusive). The Revised Listing Particulars, as incorporated in the Circular,
will be available on the website www.fairvest.co.za.

9.   WITHDRAWAL OF CAUTIONARY ANNOUNCEMENT

Linked Unitholders are referred to the renewal of cautionary announcement, dated 29
August 2012, and are advised that as the pro forma financial effects and the forecast
financial information in relation to the Acquisitions have been disclosed in this
announcement, caution is no longer required to be exercised by Linked Unitholders when
dealing in the Company’s securities.

Cape Town
5 October 2012
PSG Capital (Proprietary) Limited: Sponsor and corporate adviser
Java Capital (Proprietary) Limited: Transaction adviser and bookrunner
BDO South Africa Incorporated: Independent Reporting Accountants and auditors

Date: 05/10/2012 05:00:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). 
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
 the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, 
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
 information disseminated through SENS.

Share This Story