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

ARROWHEAD PROPERTIES LIMITED - Condensed consolidated reviewed results for the year ended 30 September 2014

Release Date: 10/11/2014 15:34
Code(s): AWB AWA     PDF:  
Wrap Text
Condensed consolidated reviewed results for the year ended 30 September 2014

ARROWHEAD PROPERTIES LIMITED
(Incorporated in the Republic of South Africa)
(Registration number 2011/000308/06)
JSE share code: AWA ISIN: ZAE000158101
JSE share code: AWB ISIN: ZAE000158119
(Approved as a REIT by the JSE)
(“Arrowhead” or “the company”)


CONDENSED CONSOLIDATED REVIEWED RESULTS FOR THE YEAR ENDED 30 SEPTEMBER 2014


- Distribution of 133,24 cents per combined A and B unit-growth of 17,9%
- Core property portfolio growth of 6,9% and 9,1% with the effect of gearing
- Forecast distribution of 147.9 cents per combined A and B unit to September 2015 - growth of 11%

Condensed consolidated financial performance for the year ended 30 September 2014

                                                                                                              2014        2013
                                                                                                             R’000       R’000

Revenue (excluding straight line rental income)                                                             712 239     423 246
Listed securities income                                                                                     65 788           -
Property expenses                                                                                         (245 511)   (147 464)
Administration and corporate                                                                               (26 708)    (14 928)
Finance expenses                                                                                         (115 007))    (54 810)
Finance income                                                                                               13 998       6 410
Transaction cost on business combination                                                                      6 409           -
Debenture interest                                                                                          411 208     212 454
Antecedent interest                                                                                          31 598       5 928
Total distribution                                                                                          442 806     218 382
Distribution to charitable trust (eliminated on consolidation)                                               12 013       5 187
Property expenses as a percentage of revenue                                                                   35%         35%

Distribution for the quarter ended 31 December                                                              87 566      48 780
Distribution for the quarter ended 31 March                                                                 99 983      55 341
Distribution for the quarter ended 30 June                                                                 129 179      58 910
Distribution for the quarter ended 30 September                                                            138 093      60 536
** Income received from the Arrowhead Charitable Trust is excluded for the condensed income statement.
                                                                                                             Cents       Cents
Distribution per combined unit for the quarter ended 31 December                                             30,20       27,10
Distribution per combined unit for the quarter ended 31 March                                                32,38       28,04
Distribution per combined unit for the quarter ended 30 June                                                 34,23       28,54
Distribution per combined unit for the quarter ended 30 September                                            36,43       29,33
                                                                                                            133,24      113,01
Nature of business

Arrowhead is a Real Estate Investment Trust (“REIT”), holding a diverse portfolio of properties throughout South Africa.

Commentary

Revenue includes rental income and expenditure that is recoverable from tenants.
This year has seen a substantial transformation within Arrowhead in terms of size and diversity. Arrowhead has successfully continued with its strategy of acquiring commercial assets at yields
in excess of its cost of funding, has been at the forefront of the expected consolidation in the real estate sector with the successful acquisition of Vividend and has established Arrowhead
Residential, which has acquired a residential portfolio. These factors, together with effect of the acquisitions concluded during the previous financial year have led to a considerable increase in
revenue.

The acquisitions concluded during the year, especially the Vividend acquisition, have resulted in an improved portfolio quality from a size and lease length period perspective. The number of
commercial properties within the portfolio has increased from 89 at listing in 2011 to 155 (excluding residential) at present with the average value per property increasing from R17 million to
R45 million. The average lease profile has increased to 3,49 years.

Rentals from government tenants has reduced as a percentage of total revenue from the prior year as the properties acquired this year have been weighted towards private sector tenants.
Significant strides have been made in dealing with government and most monthly leases have been converted into leases of between 12 and 24 months. Arrowhead remains committed to
increasing its exposure to government as a tenant when appropriate opportunities present themselves.

Vacancies within the portfolio, excluding the residential vacancy which is 1,2%, have decreased to 6,26%. This is primarily due to the acquisition of substantially fully let properties together
with some reduction in the portfolio at the time of listing.

92 004 square meters of GLA expired during the year of which 75,36% was renewed. Rental escalations of 8,21% have been achieved on renewed leases across the portfolio.


 Combined 12 month letting report

                                Total m2            Let m2        vacant m2             Let %        Vacant %

 01-Oct-13                        514 023          468 264            45 759              91%                9%

 Acquisitions                      94 329            87 919            6 410

 Disposals                         -5 359                 0           -5 359

 Adjustments                       -1 325               424           -1 749

 Vividend Acquisition             218 279          203 608            14 671

 Maboneng Acquisition              48 354            47 592            0 762

 Adjusted Totals                  868 301          807 807            60 493              93%                7%
 Net Gain                                             6 146            -6 146

 30-Sep-14                        868 301           813 953           54 347              94%                6%

PROPERTY EXPENSES

Municipal expenses have increased in line with the increased revenue. 87% of municipal expenses were recovered in 2013, decreasing to 85% in 2014 mainly as a result of the under recovery
of electricity in the portfolio acquired from Vividend.

The recovery of municipal rates has increased from 43% in 2013 to 52% in 2014 largely as a result of absorbing the Vividend portfolio.

The bulk of water, sewer and waste costs are recovered.

All other property related expenditure has increased in line with the enlarged property portfolio. The increased letting commissions are as a result of the conversion of a number of government
leases from monthly tenancies to leases of between 12 to 24 months, as well as well as double commission paid to brokers for introducing tenants.

ADMINISTRATIVE AND CORPORATE COSTS

                                                        2014       % of                   2013    % of
Admin expenses                                         R’000       total                     R    total
Salaries                                              10 885         41                  9 000      60
Professional service fees                              9 667         36                  2 888      19
Other                                                  6 156         23                  3 040      21
Total                                                 26 708                            14 928

The largest contributor to administrative expense is salaries, which has increased as a result of the additional staff complement in line with the enlarged portfolio. Professional fees have largely
increased with the consolidation of Vividend.

Finance income
                                 2014    % of     2013    % of
Finance income
                                     R    total      R    total
Interest on loan units
                               11 344        81   4 306       67
Interest on cash balances
                                 2 654       19   2103        33
Total
                               13 998       100   6 409    100

Previously, the company accounted for antecedent interest, which arises when the company issues units between distribution dates, at a market price that includes accrued interest, by
recognising this as interest income in the statement of comprehensive income, which is then matched to the interest expense when the company pays its next distribution. Following the review
of the annual financial statements by the JSE and guidance issued by the Financial Reporting Investigation Panel antecedent interest has been added to the debenture’s initial carrying amount,
and this liability reduced when the cash flows of the debenture interest are made on the next distribution date. The change in this accounting treatment has no impact on profit or loss or
distributions paid.
Interest on loan units is in respect of loans issued to participants of the Arrowhead Unit Purchase Trust it incurs interest at the company’s rate of borrowings.

Listed securities income comprises income received on the units held in Dipula Income Fund and Vividend.

Business combinations

During the year the group acquired both Vividend Income Fund and the associated management company for a consideration of R1,6 billion. The acquired operations contributed revenue of
R83,5million and net profit of R5, 1million to the group for the year ended 30 September 2014. Had the acquired operations been acquired on 1 October 2013 (i.e. for the full financial year),
the revenue would have been R357,7million and the net profit would have been R47million. These amounts have been calculated using the group’s accounting policies.

                                                                           R000’s
Investment property and fair value                                      2 269 726
Long term liabilities                                                   (775 058)
Working Capital                                                          (82 520)
Derivatives                                                                 4 500
Cash and cash equivalents                                                   7 870
Fair value of assets                                                    1 424 518
Goodwill                                                                  176 830
Purchase consideration                                                  1 601 348

Total purchase consideration                                           1 601 348
Less : Paid by issue of units                                        (1 458 391)
       Cash and cash equivalents in operations                            (7 870)
       acquired
       Fair value recognised on change in holding                        (41 341)
Add : Transaction cost expensed                                             6 409
Cash outflows on acquisition                                              100 155

The goodwill that arises is due to the expected synergies between the two companies.

TERM FACILITIES

Facility                         Maturity                  Fixed Rate     3 month Jibar margin       Prime rate margin          Capital
148102                           September 2016                9.37%                          -                      -          387 284
154824                           September 2016                     -                    2.54%                       -           92 716
148147                           March 2018                         -                         -            Minus 1.3%            49 754
148164                           March 2018                         -                    2.10%                       -          280 000
265125                           April 2019                         -                    2.10%                       -           60 000
249812                           March 2018                         -                         -            Minus 1.4%           150 000
263434                           December 2018                      -                    1.77%                       -          300 000
266514                           April 2019                         -                    1.77%                       -          270 000
30132981                         August 2019                        -                    1.75%                       -          500 000
30140221                         August 2019                        -                    1.75%                       -           70 000
30142645                         August 2017                        -                         -           Minus 1.45%           200 000
TOTAL EXPOSURE                                                                                                                2 359 754
(Excluding loan initiation fees and fair value adjustments on swaps).

Arrowhead has further entered into interest rate swaps to hedge its exposure to fluctuations in interest rates on 91% of its debt as follows:

    -   an interest rate swap over R189 million until 31 May 2017;
    -   an interest rate swap over R72million until 31 May 2018;
    -   an interest rate swap over R113million until 17 June 2019;
    -   an interest rate swap over R140million until 15 August 2017;
    -   an interest rate swap over R35million until 315 August 2017; and
    -   an interest rate swap over R595million until 2 September 2019.

The loans of R2,3 billion (2013: R720 million) measured against investment properties valued at carrying value of R7 billion (2013: R3, 1 billion) represents a loan to value of 33% (2013:
23%). Interest on R2,1 billion of the total R2,3 billion is fixed which equates to 91% of the total borrowings. Arrowhead’s target loan to value is around 35%.

In terms of Arrowhead’s treasury function, excess funds are placed in an access facility to reduce the overall interest charge. The effective interest rate for the year ended 30 September 2014
was 8,61% (2013: 8,17%).

INVESTMENT PROPERTIES

Investment properties have grown by R4 billion during the year including the acquisition of Vividend, over R500 million of residential properties and a combination of retail, industrial and
office properties, while revaluations of existing properties showed increases of R220 million.

A third of the property portfolio is valued externally every year with the balance being valued by the executive directors. The independent valuation this year was carried out by Real Insight
and LDM Valuations Solutions.

 Arrowhead made the following acquisitions:

 Acquisitions                                     R         Acquisition yield    Sector                      Province                               Transfer\Effective date



 Commercial
 Lynnwood                             R65 914 533                       12,50%   Office                      Gauteng                                        28 October 2013
 Urban Brew                          R105 000 000                       11,00%   Office                      Gauteng                                        14 January 2014
 Sasol                               R250 000 000                       15,00%   Office                      Gauteng                                        1 February 2014
 MCG                                  R53 236 000                       11,00%   Industrial                  Gauteng                                        28 January 2014
 Lyndhurst Spar                       R60 000 000                       10,50%   Retail                      Gauteng                                       17 February 2014
 Bedford                              R73 000 000                       11,00%   Office                      Gauteng                                            2 April 2014
 Simgold                              R34 000 000                       12,00%   Industrial                  Gauteng                                           14 May 2014
 RCS building                         R59 000 000                       12,40%   Office                      Western Cape                                      10 July 2014
Maboneng portfolio                   R179 421 687                       11,00%   Industrial                  Gauteng                                         1 June 2014
                                     R879 572 220

Residential
Honeypark                R150 000 000            12,00%    Residential     Gauteng                           1 February 2014
JIKA portfolio           R351 772 232            10,00%    Residential     Gauteng                                   various
                         R501 772 232




Listed securities      Acquisition date                R
Vividend (100%)          4 August 2014     2 292 813 000
Dipula B Linked
Units                          Various       290 726 630



Total acquisitions
Commercial               R879 572 220
Residential              R501 772 232
Listed securities       R2 583 539 630

TOTAL                   R3 964 884 082



NET INCOME GROWTH ON PROPERTIES OWNED AT 1 OCTOBER 2012 AND STILL OWNED ON 30 SEPTEMBER 2014

Description                                                   Year ended             Year ended   % Growth
                                                      30 September 2014     30 September 2013
                                                                   R’000                 R’000
Rental Income                                                    309 525               288 226       7,3%
Recoveries                                                        95 774                 79 988      19,7%
Property Expenses                                              (150 123)              (129 463)      15,8%
Net Operating Income                                             255 418               238,751       6,9%
Assuming a gearing ratio on the portfolio of 30% and an annual effective interest rate of 9% the total growth in distributable income would grow to 9,1%.

Loans to participants of the Arrowhead Unit Purchase Trust

Loans to the value of R97 million were made to participants of the Arrowhead Unit Purchase Trust this year. The recipients include the executive directors and staff of Arrowhead and are used
to subscribe for units in Arrowhead. The loans bear interest at the company’s effective rate of borrowings and are secured by the units.

Trade and other receivables

This includes trade receivables, deposits and payments in advance. The balance outstanding has increased from the prior year as a result of the enlarged property portfolio. Approximately
R200 000 has been written off this year, whilst the provision for bad debt has been increased to R6,7 million. The combined amounts are less than 1% of revenue.

Non - current assets held for sale

Arrowhead has sold two properties within the portfolio which are in the process of being transferred to the respective new owners.

Debentures

The increase resulted from the issue of linked units during the year. In line with Arrowhead converting to a REIT, this will be derecognized as debentures and will form part of equity within
the next financial year in terms of REIT legislation.

Projected 2015 distribution per combined A and B unit.

The forecast excludes the effects of any acquisitions that will be made during the year as well as letting of any vacant space and assumes that all leases expiring during the year will be renewed
other than when the company has information to the contrary. For the 2015 year the portfolio of properties at 30 September 2014 is projected to produce distributions of 147,9 cents per
combined A and B unit i.e. a 11% growth on the 133,24 cents paid for 2014. The projections have not been audited or reviewed by Grant Thornton.

Summary of financial performance
                                                                                                                                                             Audited year
                                                                                                                               Reviewed year ended              ended 30
                                                                                                                                30 September 2014         September 2013


Distribution / Annualised distribution per A–linked unit (cents)                                                                               66,62                60,00
Distribution / Annualised distribution per B–linked unit (cents)                                                                               66,62                53,01
A–linked units in issue                                                                                                                  379 064 856          197 395 479
B–linked units in issue                                                                                                                  379 064 856          197 395 479

Net asset value per A and B linked unit excluding deferred taxation (cents)                                                                       687                  606
Net asset value per A and B linked unit (cents)                                                                                                   687                  606
Loan to value ratio                                                                                                                              34%                  23%

^ Includes units issued to the Arrowhead Charitable Trust.
*Net asset value includes total equity attributable to equity holders and linked debentures.
Arrowhead’s integrated report for the year ended 30 September 2014, containing a notice of annual general meeting which annual general meeting is to be held at the company’s offices at
10h00 on Tuesday, 3 February 2015 and incorporating the audited annual financial statements for the year ended 30 September 2014, will be posted on or about the 21 November 2014 to
linked unit holders who have requested that these items be posted to them, and will also be available in hard copy from Arrowhead’s offices at 2nd floor, 18 Melrose Boulevard, Melrose Arch,
or in electronic form on the company’s website, www.arrowheadproperties.co.za.

The last day to trade in order to be eligible to participate in and vote at the annual general meeting is 16 January 2015 and the record date for voting purposes is 23 January 2015.

Payment of distributions for the quarter ended 30 September 2014

The board of directors has approved and notice is hereby given of distributions (distribution number 12) of 18,21500 cents per A linked unit and 18,21500 cents per B linked unit for the
quarter ended 30 September 2014 in accordance with the abbreviated timetable set out below:


                                                                                                                                2014
Last date to trade cum distribution                                                                              Friday, 28 November
Linked units trade ex distribution                                                                                Monday, 1 December
Record date                                                                                                       Friday, 5 December
Payment date                                                                                                      Monday, 8 December

Linked unit certificates may not be dematerialised or rematerialised between Monday, 1 December 2014 and Friday, 5 December 2014, both days inclusive.

In accordance with Arrowhead’s status as a REIT, linked unitholders are advised that the distributions meets the requirements of a “qualifying distribution” for the purposes of section 25BB of
the Income Tax Act, No. 58 of 1962 (“Income Tax Act”). The distributions on the linked units will be deemed to be dividends, for South African tax purposes, in terms of section 25BB of the
Income Tax Act.

The distributions received by or accrued to South African tax residents must be included in the gross income of such linked unitholders and will not be exempt from income tax (in terms of the
exclusion to the general dividend exemption, contained in paragraph (aa) of section 10(1)(k)(i) of the Income Tax Act) because they are dividends distributed by a REIT. These distributions
are, however, exempt from dividend withholding tax in the hands of South African tax resident linked unitholders, provided that the South African resident linked unitholders provided the
following forms to their Central Securities Depository Participant (“CSDP”) or broker, as the case may be, in respect of uncertificated linked units, or the company, in respect of certificated
linked units:

a)     a declaration that the distributions are exempt from dividends tax; and
b)     a written undertaking to inform the CSDP, broker or the company, as the case may be, should the circumstances affecting the exemption change or the beneficial owner cease to be the
       beneficial owner,

both in the form prescribed by the Commissioner for the South African Revenue Service. Linked unitholders are advised to contact their CSDP, broker or the company, as the case may be, to
arrange for the abovementioned documents to be submitted prior to payment of the distributions, if such documents have not already been submitted.

Distributions received by non-resident linked unitholders will not be taxable as income and instead will be treated as ordinary dividends which is exempt from income tax in terms of the
general dividend exemption in section 10(1)(k)(i) of the Income Tax Act. It should be noted that up to 31 December 2013 distributions received by non-residents from a REIT were not subject
to dividend withholding tax. From 1 January 2014, any distributions received by a non-resident from a REIT will be subject to dividend withholding tax at 15%, unless the rate is reduced in
terms of any applicable agreement for the avoidance of double taxation (“DTA”) between South Africa and the country of residence of the linked unitholders. Assuming dividend withholding
tax will be withheld at a rate of 15%, the net dividend amount due to non-resident linked unitholders is 15.48275 cents per A linked unit and 15.48275 cents per B linked unit. A reduced
dividend withholding rate in terms of the applicable DTA, may only be relied on if the non-resident linked unitholder has provided the following forms to their CSDP or broker, as the case
may be, in respect of uncertificated linked units, or the company, in respect of certificated linked units:

a)     a declaration that the distributions are subject to a reduced rate as a result of the application of a DTA; and
b)     a written undertaking to inform their CSDP, broker or the company, as the case may be, should the circumstances affecting the reduced rate change or the beneficial owner cease to be
       the beneficial owner,

both in the form prescribed by the Commissioner for the South African Revenue Service. Non-resident linked unitholders are advised to contact their CSDP, broker or the company, as the case
may be, to arrange for the abovementioned documents to be submitted prior to payment of the distribution if such documents have not already been submitted, if applicable.

Linked unitholders are encouraged to consult their professional advisors should they be in any doubt as to the appropriate action to take.

A linked units in issue at the date of declaration of distributions: 379 064 856
B linked units in issue at the date of declaration of distributions: 379 064 856
Arrowhead’s income tax reference number: 9779/439/15/8.

Basis of preparation
The condensed consolidated reviewed results for the year ended 30 September 2014 have been reviewed by the company`s independent auditors, Grant Thornton. Their unqualified review
opinion is available for inspection at the company’s registered offices at 2nd floor, 18 Melrose Boulevard, Melrose Arch. These results have been prepared in accordance with the requirements
of International Financial Reporting Standards, SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Reporting Pronouncements as issued by the
Financial Standards Council , IAS 34: Interim Financial Reporting, the JSE Listings Requirements and the requirements of the South African Companies Act, 2008. These results have been
prepared under the supervision of Imraan Suleman CA(SA), Arrowhead’s Chief Financial Officer.

The accounting policies adopted are consistent with those applied in the prior period except for the treatment of antecedent interest and amortisation of debenture premium.

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

                                                                                      Reviewed                   Restated
                                                                                   30 September         30 September 2013
                                                                                   2014 (Group)                   (Group)
                                                                                           R’000                    R’000
Rental income                                                                            712 239                  423 246
Straight line rental income accrual                                                       25 795                   20 467
Listed securities income                                                                  65 788
Total revenue                                                                            803 822                    443 713
Property expenses                                                                      (245 510)                  (147 464)
Administration and corporate cost                                                       (26 709)                   (14 928)
Net operating profit                                                                     531 603                    281 321
Changes in fair values                                                                   272 392                    152 056
Profit from operations                                                                   803 995                    433 377
Loan facility interest                                                                 (115 007)                   (54 810)

Finance income                                                                           13 998                       6 410
Profit before debenture interest and taxation                                           702 986                     384 977
Debenture interest                                                                    (375 201)                   (168 061)
Profit before taxation                                                       327 785       216 916
Taxation                                                                           -        93 722
Total comprehensive income for the year                                      327 785       310 638
Reconciliation of earnings, headline earnings and distributable
earnings
Profit for the year attributable to equity holders                           327 785       310 638

Changes in fair value of properties (net of deferred                       (227 581)      (235 366)
taxation)
Profit attributable to linked unit holders                                   100 204        75 272
Debenture interest (net of debenture amortisation)                           375 201       168 061

Headline profit attributable to linked unit holders                         475 405        243 333
Changes in fair values of listed securities and financial instruments       (44 811)        (7 934)
(Net of deferred taxation)
Straight line rental income accrual (net of deferred                        (25 795)       (23 405)
taxation)
Deferred taxation – other adjustment                                               -           459
Antecedent interest                                                           31 598         5 928
Transaction cost on business combination                                       6 409             -
Distributable earnings attributable to linked unit                           442 806       218 381
Holders

Number of A-linked units in issue                                           370 065        197 395
Number of B-linked units in issue                                           370 065        197 395
Weighted average number of A-linked units in issue                          278 806        187 705
Weighted average number of B-linked units in issue                          278 806        187 705
Basic and diluted earnings per A-linked unit (cents)                           1.26           1.31
Basic and diluted earnings per B-linked unit (cents)                           1.26           1.23

Headline and diluted headline earnings per A-linked                            85.25          68.35
unit (cents)
Headline and diluted headline earnings per B-linked                            85.25          61.28
unit (cents)

CONDENSED STATEMENT OF FINANCIAL POSITION

                                                                            Reviewed        Audited
                                                                        30 September   30 September
                                                                                2014           2013
                                                                               Group          Group
                                                                               R’000          R’000
ASSETS
Non - current assets                                                       7 601 089      3 162 189
Investment property                                                        6 967 844      3 101 410
Property, plant and equipment                                     309             494
Loans to participants of Arrowhead Unit Purchase Trust        142 950
Investment in subsidiaries
Goodwill                                                       176 833
Financial assets                                               290 443          52 606
Loans to Arrowhead Charitable Trust                                  -               -
Derivative instruments                                          22 709           7 678
Current assets                                                 114 657          43 887
Trade and other receivables                                     31 583          18 503
Cash and cash equivalents                                       83 074          25 384
Non - current assets held for sale                              47 500          12 000
Total assets                                                 7 763 247       3 218 077
EQUITY AND LIABILITIES
Shareholders’ interest                                         828 693         500 906
Non - current liabilities – debentures                      4 256 279        1 890 588
Linked unit holders’ interest                                5 084 972       2 391 495
Other non – current liabilities                              2 373 910         718 058
Secured financial liabilities                                2 366 332         718 058
Derivative instruments                                           7 578               -
Current liabilities                                            304 365         108 524
Trade and other payables                                       166 269          47 988
Financial liabilities                                                -               -
Unit holders for distribution                                  138 096          60 535
Total equity and liabilities                                 7 763 247       3 218 077

CONDENSED STATEMENT OF CHANGES IN EQUITY

Group
                                                         Stated Capital       Reserves
                                                                 R’000           R’000
Balance at 30 September 2012                                       134         190 268
Issue of shares                                                       5              -
Total comprehensive income for the year                               -        310 637
Balance at 30 September 2013                                       139         500 906
Issue of shares                                                     35               -
Total comprehensive income for the year                               -        327 786
Balance at 30 September 2014                                       174         828 693


CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                                             Reviewed          Audited
                                                         30 September     30 September
                                                                 2014             2013
                                                                Group            Group
Cash inflow from operating activities                                            93 496                   20 821
Cash outflows from investing activities                                     (1 364 552)                (543 849)
Cash inflows from financing activities                                        1 328 746                  358 276
Net movement in cash and cash equivalents                                        57 690                (164 752)
Cash and cash equivalents at the beginning of the year                           25 384                  190 136
Cash and cash equivalents at the end of the year                                 83 074                   25 384

Segment reporting


                               Gauteng      Kwazulu Natal    Eastern Cape      Residential           Other                 Total
                                     R                 R                R               R               R                     R

 Revenue - Property
 income                    443 659 716         80 720 941     45 652 793       31 494 849      104 447 164          705 975 463

 Straight-line effect
 of lease                                                                       (727 665)       26 522 329           25 794 664

 Other income                    39 711             50 498         2 265                  -        218 607              311 080

 Property expense         (152 039 763)       (30 166 713)   (12 325 649)       (460 513)      (66 566 695)        (261 559 333)

 Operating income          291 659 663         50 604 726     33 329 409       30 306 671       64 621 405          470 521 875

 Finance income                 157 552             55 038         3 794                  -    184 066 721          184 283 105

 Amortisation of
 debenture premium                                                                              37 711 917           37 711 917

 Finance cost                  (23 157)                  -        (2 508)    (31 034 336)     (144 832 781)        (175 892 781)

 Net operating
 income                    291 794 058         50 659 764     33 330 696        (727 665)      141 567 262          516 624 116

 Fair value
 adjustment                  84 411 290        35 339 620     23 217 445       14 281 889      115 142 133          272 392 377

 Reportable segment
 (loss)/profit             376 205 348         85 999 384     56 548 141       13 554 224      256 709 395          789 016 492
 before debenture
 interest and tax

 Debenture interest                                                                           (454 821 000)        (454 821 000)
 Taxation                                                                                                                         -

 Reportable segment
 (loss)/profit             376 205 348         85 999 384        56 548 141      13 554 224       (198 111 605)        334 195 493
 after debenture
 interest and tax

 Reportable segment
 assets                    853 753 349        219 129 866       105 424 485      12 266 978      8 040 894 064       9 231 468 741
 Reportable segment
 liabilities             (112 724 587)        (8 647 344)       (2 786 815)       1 287 246     (6 846 105 629)     (6 968 977 128)
                         (741 028 762)      (210 482 522)     (102 637 670)    (13 554 224)     (1 194 788 435)     (2 262 491 613)

By order of the Board

10 November 2014

Directors: T Adler* (Chairperson), G Leissner (CEO), I Suleman (CFO),
M Kaplan (COO), M Nell*, S Noik*, E Stroebel*
* Independent non-executive
All directors are South African

Registered office: 2nd Floor, 18 Melrose Boulevard, Melrose Arch, Melrose, Johannesburg 2196.

Transfer secretaries: Computershare Investor Services Proprietary Limited

Sponsor: Java Capital

Company secretary: CIS Company Secretaries Proprietary Limited
Computershare Investor Services Proprietary Limited acquired Probity Business Services Proprietary Limited and accordingly with effect from 4 June 2014, CIS Company Secretaries
Proprietary Limited has been appointed as company secretary
.
Website: www.arrowheadproperties.co.za

Date: 10/11/2014 03:34:00 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