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

TOWER PROPERTY FUND LIMITED - Abridged results of the audited consolidated annual financial statements

Release Date: 04/08/2016 08:00
Code(s): TWR     PDF:  
Wrap Text
Abridged results of the audited consolidated annual financial statements

Tower Property Fund Limited 
Incorporated in the
Republic of South Africa
Registration number
2012/066457/06
JSE share code: TWR
ISIN: ZAE000179040
(Approved as a REIT by the JSE)
("Tower" or the "Fund")

for the year ended 31 May 2016

TOWER PROPERTY FUND ABRIDGED RESULTS OF THE 
AUDITED CONSOLIDATED ANNUAL FINANCIAL STATEMENTS

- Total distribution of 92 cents
  per share in line with
  earnings growth forecast
  
- Revenue up 52% to
  R376 million

- Headline earnings up 32% to
  R164 million

- Market capitalisation
  increased by 19% to
  R1.9 billion (and by 69% to
  R2.7 billion at 30 June 2016)

- R740 million raised through
  bookbuild**

- Properties totalling
  R1.6 billion acquired in
  Eastern Europe (Croatia)*

- Asset management company 
  internalised**

- Portfolio expanded to 
  46 properties (50 properties
  at 30 June 2016)

- Portfolio value increased by
  19% to R3.9 billion (65% to
  R5.1 billion at 30 June 2016)

*  R1.1 billion post year-end
** Post year-end

Profile
Tower Property Fund Limited and its subsidiaries own
a diversified portfolio of 50 retail, office and industrial
properties valued at R5.1 billion (as at 30 June 2016),
located in South Africa and in Croatia, representing 69% and
31%, by value, respectively. The South African portfolio is
spread across the Western Cape (26% by value), Gauteng
(33% by value) and KwaZulu-Natal (10% by value). The
group aims to add value through active property asset
management and the cost-effective greening of properties
in the portfolio. The group plays a leading role in the green
building movement in South Africa and abroad, with some
of its directors being the founding members of the Green
Building Council of South Africa.

The investment strategy is to expand the portfolio by
targeting well located, mainly medium-sized (R80 million
to R300 million) properties with strong cash flows and to
ensure a diversified sectoral and geographic portfolio. The
objective set at the time of the JSE listing to have retail
properties account for approximately half of the portfolio
by value is close to being achieved, with the sectoral make-
up as at 30 June 2016 comprising retail 49%, office 43% and
industrial 8%.

Financial performance
Macroeconomic conditions in South Africa deteriorated dramatically in the past year. The depreciating currency
weakened further in the second half of the financial year primarily as a result of political uncertainty and the country
remains vulnerable to a downgrade from international rating agencies.

Tower's offshore exposure serves as a hedge against this volatility, with its first Croatian property increasing in
value by approximately R134 million in the 10 months since being acquired.

Despite the poor trading conditions in South Africa, Tower achieved its forecast performance for the year ended
31 May 2016 ("the period"). Revenue increased by 52% to R376 million and net operating profit by 50% to R302 million.

Distributable earnings increased by 61% to R221 million and the directors are pleased to declare a total distribution of
92 cents per share for the period. Based on a share price of R8.07 at 31 May 2016 (R7.60 ex dividend) the distribution
of 92 cents per share equates to a 12.1% yield.

The net asset value per share at 31 May 2016 is R9.85.

Operating performance
During the period, four properties totalling R728 million were acquired, increasing the value of the portfolio by 26%
to R3.9 billion. The properties are as follows:

- 15 Wellington Road, a recently refurbished mixed-use property in Parktown (R81 million)
- Evagold Shopping Centre, a lower LSM shopping centre in Evaton anchored by Cambridge Food (R110 million)
- Link Hills Shopping Centre, a convenience shopping mall in the new Waterfall node of KZN (R217 million)
- VMD KVART Block B, a premium grade office property in Zagreb, Croatia (R320 million acquisition, R452 million
  valuation as at 31 May 2016).

Active asset management of the portfolio has continued to reduce operating costs, with the successful greening
programme initiated in 2013 continuing to be rolled out to suitable properties. All lighting retrofits in key properties
and solar installations are outperforming management's expectations. Selected properties continue to be assessed
by the Green Building Council of South Africa with the Cape Quarter currently being evaluated for an existing building
rating. Tower currently has two Green Building Council rated properties.

Residential apartments are being developed in the Cape Quarter precinct (32 Napier Street), where 19 new apartments
are being built. These will be sold by the group over time given the high demand for residential property in the area.

Portfolio vacancies increased to 5% at year-end. However, following the Croatian transaction, overall vacancies
reduced to a record 4% at the end of June 2016. In the past 12 months 70 346m(2) was let with 29 534m(2) of new
leases and 40 812m2 of renewals.

Strengthening the group's balance sheet is a key focus and selected properties which have been held since the JSE
listing are in the process of being sold. 73 Hertzog Boulevard was sold for R111 million (the building was acquired in
July 2013 for R89 million). A further five, non-core properties are currently being offered to interested buyers. The
group expects to achieve aggregate sales of R200 million for this portfolio of properties. The proceeds from these
sales will be used to reduce debt and repurchase shares given the share's attractive yield.

Offshore acquisition strategy
Tower identified Croatia as a region offering strong growth potential for the group. Croatia finds itself at opposite ends
of the property cycle to South Africa after the country experienced a number of years of recession after the 2008 global
financial crisis. Property prices are lower than they have been for some time allowing Tower to purchase premium grade
investment opportunities at attractive pricing. The group acquired 15 floors of the premium grade VMD KVART office
property in Zagreb for EUR23.7 million. The property is held in the 100% Tower subsidiary, Tower Europe d.o.o. 20% of the
equity of Tower Europe d.o.o was sold to VMD Grupa d.o.o (the developers of VMD KVART and one of the regions most
respected developers and property owners). Property management is being undertaken by a VMD Group subsidiary,
VMD Services d.o.o. The relationship provides Tower with strong in-country partners to grow its asset base.

Borrowings
Tower has loan facilities totaling R1.7 billion at 31 May 2016. Interest rates are hedged on 40% of the total loan facility
(65% as at 30 June 2016) and the weighted average rate of interest is 8.09% (6.11% as at 30 June 2016) for the portfolio.
Based on investment properties valued at R3.9 billion, the loan to value (LTV) ratio of the group was 41% at the end of
the period (39% as at 30 June 2016). The group has a targeted LTV of 40%.

Prior to the Agrokor transaction detailed above, Tower's debt was 80% exposed to South Africa. This presented a large
risk to the group given the current market volatility and rising interest rate cycle. Post the transaction this risk has
reduced dramatically where 41% of the debt is South African and 59% is through Euro denominated loans where most of
the loans are at fixed interest rates for five years (60% of South African debt is currently fixed with Euro debt expected
to be 100% fixed for five years in the short term).

Acquisitions post year-end
-  Sub Dubrovnik d.o.o. which holds the Sub Dubrovnik Shopping Centre, a new convenience shopping centre in
   Dubrovnik, Croatia (EUR13.0 million/R217 million*) was acquired on 21 June 2016. The purchase price was settled
   through R200 million worth of shares issued to the vendor at R8 per share and R17.3 million issued through proceeds
   from the capital raise.
-  Meridijan 16 Shopping Centre, a convenience centre in Zagreb, Croatia (EUR15.7 million/R262 million*) was acquired
   on 21 June 2016. The purchase was settled using proceeds from the capital raise. The property is to be held in a
   newly incorporated Croatian subsidiary, Tower Europe Retail d.o.o.
-  Vukovarska, a stand alone Konzum Super Store (equivalent to South African hypermarkets) in Zagreb, Croatia
   (EUR13.2 million/R219 million*) was acquired on 21 June 2016. The purchase price was settled using R88 million debt
   and R131 million proceeds from the capital raise.
-  Velika Gorica, a stand alone Konzum Super Store in Zagreb, Croatia (€8.8 million/R147 million*) was acquired on
   21 June 2016. The purchase price was settled using R59 million debt and R88 million proceeds from the capital raise.
-  Both Vukovarska and Velika Gorica are to be held in a newly incorporated Croatian subsidiary, Tower Europe
   Retail 2 d.o.o.
-  Tower Asset Managers (Pty) Ltd, the group's asset management company, was acquired for R145 million on 30 June
   2016. The acquisition was funded using R72.5 million debt and R72.5 million equity, issued at a price of R10.07 per share.

In June 2016, the group finalised its largest and most significant acquisition to date with the purchase of four Konzum
anchored properties (shopping centres and standalone Super Konzum stores) for EUR66.4 million. Konzum is owned by
Agrokor, the largest company in the region with annual turnover of EUR6.5 billion. A triple net, head lease has been entered
into with Konzum (guaranteed by Agrokor) covering all four properties. Tower receives a single rental payment from
Konzum each month and all operational responsibilities including creditor payments, rental collection and maintenance
are managed by Konzum/Agrokor at their expense. This gives Tower a secure, growing, Euro-based income stream
which is central to Tower's offshore strategy. Should Konzum achieve historic levels of turnover, Tower's lease should
escalate at between 4% and 5% in Euro per annum (this is highly unusual for Europe where most leases are benchmarked
against inflation which is very low at present).
* EUR1=R16.68

Prospects
Management will bed down the Agrokor acquisition in the short term and look to extract as much value out of its South
African core properties as possible. Proposed residential developments at Cape Quarter are awaiting local authority
approval and these are expected to have a positive impact on the group's distributable earnings. Non-core properties
will be sold as the group looks to strengthen its balance sheet and reduce debt. A strong growth pipeline exists in
Croatia, Eastern Europe and South Africa and these opportunities are being reviewed relative to the access to and the
cost of capital in South Africa.

The directors anticipate core earnings growth of greater than 10% for the year ending 31 May 2017. This growth will
translate into total distribution growth of 6%. This assumes no major tenant or macroeconomic changes.

Core earnings, on which these forecasts have been based, represent tenant rental income, less operating costs and
debt. Shareholders should calculate growth on core earnings for transparency with any one-off earnings being shown
as a value add opportunity. These forecasts are the responsibility of the directors and have not been reviewed and
reported on by the group's auditors.

Sectoral Spread
31 May 2016

Office        55%
Retail        35%
Industrial    10%

Geographic Spread
31 May 2016

Western Cape  33%
KZN           13%
Gauteng       42%
Croatia       12%


Summarised consolidated statement of profit and loss and other comprehensive income
                                                                                                                     Audited         Audited
                                                                                                                   12 months       12 months
                                                                                                                       ended           ended
                                                                                                                 31 May 2016     31 May 2015
                                                                                                                       R'000           R'000
Revenue                   
Contractual rental income                                                                                            355 686         230 929
Straight-line lease accrual                                                                                           20 765          16 792
                                                                                                                     376 451         247 721
Net property operating expenses                                                                                     (30 733)        (34 928)
Net property income                                                                                                  345 718         212 793
Administration expenses                                                                                             (23 946)        (14 952)
Other income                                                                                                          10 377           2 914
Foreign exchange loss                                                                                               (30 519)               –
Net operating profit                                                                                                 301 630         200 755
Fair value adjustments on investment properties                                                                     (10 604)         101 740
Fair value adjustments on interest rate derivatives                                                                  (7 533)             762
Profit from operations                                                                                               283 493         303 257
Finance income                                                                                                         2 635           2 093
Finance costs                                                                                                      (117 675)        (78 776)
Indirect capital raising expenses                                                                                      (894)           (206)
Profit before taxation                                                                                               167 559         226 368
Taxation                                                                                                                   –               –
Profit for the period                                                                                                167 559         226 368
Other comprehensive income – items that may subsequently be reclassified to profit and loss                   
Exchange difference on foreign operations                                                                             42 968               –
Total comprehensive profit for the period                                                                            210 527         226 368
Profit for the period attributable to:                   
Equity shareholders of Tower Property Fund Limited                                                                  158 840          226 368
Non-controlling interest                                                                                               8 719               –
                                                                                                                     167 559         226 368
Total comprehensive income attributable to:                   
Equity shareholders of Tower Property Fund Limited                                                                   200 789         226 368
Non-controlling interest                                                                                               9 738               –
                                                                                                                     210 527         226 368
Basic and diluted earnings per share (weighted average shares in issue (cents))                                         67.1           149.9
                   
Summarised consolidated statement of financial position                   
                   
                                                                                                                     Audited         Audited
                                                                                                                   12 months       12 months
                                                                                                                       ended           ended
                                                                                                                 31 May 2016     31 May 2015
Assets                                                      
Non-current assets                                                      
Investment property                                                                                                3 889 664       3 107 097
Straight-line lease accrual                                                                                           52 682          33 893
Other financial assets                                                                                                 3 184               –
                                                                                                                   3 945 530       3 140 990
Current assets                                                      
Trade and other receivables                                                                                           77 053          68 852
Cash and cash equivalents                                                                                             63 620          15 458
Amounts receivable for the sale of investment property                                                               111 000               –
                                                                                                                     251 673          84 310
Investment property held for sale                                                                                          –          14 485
                                                                                                                     251 673          98 795
Total assets                                                                                                       4 197 203       3 239 785
                                                      
Equity and liabilities                                                      
Equity                                                      
Stated capital                                                                                                     2 239 098       1 519 601
Treasury capital                                                                                                      (2 854)        (1 212)
Foreign currency translation reserve                                                                                  41 949               –
Retained earnings                                                                                                     89 390         146 650
Shareholders' interest                                                                                             2 367 583       1 665 039
Non-controlling interest                                                                                              20 228               –
Total equity                                                                                                       2 387 811       1 665 039

Liabilities                                                      
Non-current liabilities                                                      
Other financial liabilities                                                                                        1 023 828         857 341
Loan payable to non-controlling interest                                                                              30 920               –
                                                                                                                   1 054 748         857 341
Current liabilities                                                      
Other financial liabilities                                                                                          691 354         289 471
Trade and other payables                                                                                              63 290          52 184
Amounts owing for the acquisition of investment property                                                                   –         375 750
                                                                                                                     754 644         717 405
Total equity and liabilities                                                                                       4 197 203       3 239 785
  
                 
Summarised consolidated statement of cash flows                   
                                                                                                                     Audited         Audited
                                                                                                                   12 months       12 months
                                                                                                                       ended           ended
                                                                                                                 31 May 2016     31 May 2015
Cash generated from operations                                                                                       303 019         132 423
Finance income                                                                                                         2 626           2 093
Finance costs                                                                                                      (115 447)        (77 130)
Net cash from operating activities                                                                                   190 198          57 386
                                                      
Cash flows from investing activities                                                      
Investment property acquired                                                                                       (921 594)       (349 741)
Proceeds on sale of investment property                                                                                5 000          11 310
Net cash from investing activities                                                                                 (916 594)       (338 431)
                                                      
Cash flows from financing activities                                                      
Proceeds from the issue of shares                                                                                    500 000               –
Direct capital raising expenses                                                                                      (7 500)            (13)
Acquisition of treasury capital                                                                                      (1 642)         (1 212)
Loans raised                                                                                                       1 099 714         859 302
Loans repaid                                                                                                       (640 315)       (474 585)
Foreign loan raised                                                                                                   30 920               –
Dividends paid                                                                                                     (204 553)       (116 027)
Acquisition of interest rate derivatives                                                                             (2 066)         (9 133)
Net cash utilised in financing activities                                                                            774 558         258 332
                                                      
Increase/(decrease) in cash and cash equivalents                                                                      48 162        (22 713)
Cash and cash equivalents at beginning of year                                                                        15 458          38 171
Cash and cash equivalents at end of year                                                                              63 620          15 458


Summarised consolidated statement of changes in equity
                                                                                  Foreign
                                                                                 currency
                                                                              translation                    Share-         Non-
                                                         Stated     Treasury      reserve     Retained     holders'  controlling
                                                        capital      capital       (FTCR)     earnings     interest     interest        Total
                                                          R'000        R'000        R'000        R'000        R'000        R'000        R'000
Balance at 1 June 2014                                1 251 034            –            –       46 713    1 297 747            –    1 297 747
Shares issued during the period                         258 175            –            –            –      258 175            –      258 175
Share issue expenses                                       (13)            –            –            –         (13)            –         (13)
Antecedent dividends                                     10 405            –            –            –       10 405            –       10 405
Acquisition of treasury shares                                –      (1 212)            –            –      (1 212)            –      (1 212)
Profit for the year                                           –            –            –      226 368      226 368            –      226 368
Dividends paid                                                –            –            –    (126 431)    (126 431)            –    (126 431)
Balance at 31 May 2015                                1 519 601      (1 212)            –      146 650    1 665 039            –    1 665 039
Issue of 52 631 579 shares effective 1 June 2015        500 000            –            –            –      500 000            –      500 000
Issue of 4 945 054 shares effective 31 July 2015         45 000            –            –            –       45 000            –       45 000
Issue of 4 090 447 shares effective 7 August 2015        40 250            –            –            –       40 250            –       40 250
Issue of 13 422 680 shares effective 14 August 2015     130 200            –            –            –      130 200            –      130 200
Share issue expenses                                    (7 500)            –            –            –      (7 500)            –      (7 500)
Antecedent dividends                                     11 547            –            –            –       11 547            –       11 547
Acquisition of treasury shares                                –      (1 642)            –            –      (1 642)            –      (1 642)
Acquisition of foreign subsidiary                             –            –            –            –            –       10 490       10 490
Profit for the year                                           –            –            –      158 840      158 840        8 719      167 559
Foreign currency translation differences                      –            –       41 949            –       41 949        1 019       42 968
Dividends paid                                                –            –            –    (216 100)    (216 100)            –    (216 100)
Balance at 31 May 2016                                2 239 098      (2 854)       41 949       89 390    2 367 583       20 228    2 387 811
 
Notes:
1. Calculation of headline earnings and distributable earnings reconciliation
                                                                                                                       Audited        Audited
                                                                                                                     12 months      12 months
                                                                                                                         ended          ended
                                                                                                                   31 May 2016    31 May 2015
                                                                                                          Gross            Net
       Profit attributable to ordinary equity holders                                                                  158 840        226 368
       Adjusted for:                       
       Change in fair value of investment properties                                                     10 604         15 908      (101 740)
       Profit on sale of investment property                                                           (10 377)       (10 377)              –
       Headline earnings                                                                                               164 371        124 628
       Adjusted for:                       
       Straight-line lease accrual                                                                                    (20 765)       (16 792)
       Antecedent dividends                                                                                             15 396         10 405
       Change in fair value of interest rate derivatives                                                                 7 533          (762)
       Profit on sale of investment property                                                             10 377         10 377              –
       Distributable profit                                                                                            176 912        117 479
       Adjusted for:                       
       Indirect capital raising expenses                                                                                   894            206
       Foreign exchange loss                                                                             30 519         30 820              –
       Contracted adjustment                                                                                            10 575         10 640
       Debt cancellation fees                                                                                                –          4 183
       Amortisation of debt raising fees                                                                                 1 677          4 554
       Distributable earnings                                                                                          220 878        137 062
       Distributable income                                                                                            220 878        137 062
       Taxable dividend (declared on 4 August 2016)                                                                    112 368              –
       Taxable dividend (declared on 4 February 2016)                                                                  108 510              –
       Taxable dividend (declared on 24 August 2015)                                                                         –         74 055
       Taxable dividend (declared on 4 February 2015)                                                                        –         63 007

       Weighted average number of shares in issue                                                                  236 655 769    150 970 113
       Number of shares in issue at year-end (including treasury shares)                                           240 351 709    165 261 949
       Number of shares in issue at year-end (excluding treasury shares)                                           240 023 530    165 117 691
                                                                                                           
       Distribution per share                                                                                             92.0           86.8
       Six months ended 31 May                                                                                            46.8           44.8
       Six months ended 30 November                                                                                       45.2           42.0
       Headline and diluted headline earnings per share (weighted average shares in issue) (cents)                        69.5           82.6
       Distributable earnings per share (weighted average shares in issue) (cents)                                        93.3           90.8
       Net asset value per share (shares in issue at period-end) (cents)                                                  985           1 008

2. Segmental analysis
       For the year ended 31 May 2016 (R '000)                                                 Retail        Office   Industrial        Total
       Property assets                                                                      1 295 970     2 237 323      409 053    3 942 346
       Segment liabilities                                                                    555 202     1 148 073       74 804   1 778 079*

       Revenue (excluding straight-line lease adjustments)                                    140 427       176 469       38 790      355 686
       Net operating costs                                                                   (13 279)      (16 776)        (678)     (30 733)
       Segment profit                                                                         127 148       159 693       38 112      324 953
       Straight-line lease adjustment                                                                                                  20 765
       Non-property related expenses                                                                                                 (23 946)
       Other income                                                                                                                    10 377
       Foreign exchange loss                                                                                                         (30 519)
       Net operating profit                                                                                                           301 630

       For the year ended 31 May 2015 (R '000)                                                 Retail        Office   Industrial        Total
       Property assets                                                                        953 115     2 161 045       26 830    3 140 990
       Segment liabilities                                                                    454 345       727 723       12 275   1 194 343*

       Revenue (excluding straight-line lease adjustments)                                     82 742       145 772        2 415      230 929
       Net operating costs                                                                   (12 979)      (21 462)        (487)     (34 928)
       Segment profit                                                                          69 763       124 310        1 928      196 001
       Straight-line lease adjustment                                                                                                  16 792
       Non-property related expenses                                                                                                 (14 952)
       Other income                                                                                                                     2 914
       Net operating profit                                                                                                           200 755

                                                                                                                          Audited     Audited
                                                                                                                        12 months   12 months
                                                                                                                            ended       ended
                                                                                                                           31 May      31 May
                                                                                                                             2016        2015
                                                                                                                            R'000       R'000
       * Segment liabilities                                                                                            1 778 079   1 194 343
       Non-segment liabilities
        - Trade and other payables                                                                                            393       4 653
        - Loan to non-controlling interest                                                                                 30 920
        - Amount owing for the acquistion of investment property                                                                      375 750
       Total liabilities                                                                                                1 809 392   1 574 746
       
       The prior year segment liabilities balance has been amended to include trade and other payables
                                                                                                                            South
                                                                                                                           Africa     Croatia
                                                                                                                            R'000       R'000
       Statement of profit or loss and other comprehensive income for the period
       ended 31 May 2016
       Contractual rental income                                                                                          328 565      27 121
       Straight-line lease accrual                                                                                         20 765           –
       Statement of financial position extracts at 31 May 2016
       Investment property                                                                                              3 437 503     452 161
       Straight-line lease accrual                                                                                         52 682           –

3. Business Combinations
   3.1  After the reporting date, the group acquired 100% of the share capital of SUB Dubrovnik d.o.o. in Dubrovnik, Croatia, for a total
        purchase consideration of R217.3 million.
   3.2  After the reporting date, the group acquired 100% of the share capital of the asset management company, Tower Asset
        Managers Proprietary Limited ("TAM"), for R145 million.
                                                                                                                            Sub  Tower Asset
                                                                                                                      Dubrovnik     Managers
                                                                                                                           2016         2016
                                                                                                                          R'000        R'000
        The assets and liabilities arising from the acquisition are as follows:             
        Investment properties                                                                                           385 223            –
        Property, plant and equipment                                                                                       170           68
        Trade and other receivables**                                                                                     5 272            –
        Cash and cahs equivalents                                                                                         8 621        5 591
        Deferred Tax                                                                                                          –           28
        Assets                                                                                                          399 286        5 687

        Borrowings                                                                                                    (260 481)            –
        Trade and other payables                                                                                       (10 785)        (685)
        Tax payable                                                                                                           –      (4 940)
        Liabilities                                                                                                   (271 266)      (5 625)
 
        Fair value of assets and liabilities acquired                                                                   128 020           62
 
        Total purchase consideration                                                                                    217 304      145 000
        Goodwill                                                                                                         89 284      144 938
 
        Purchase consideration:                                                                                         217 304      145 000
        Add: acquisition related costs                                                                                    9 356          950
        Less: settled in Tower shares                                                                                 (200 000)     (72 500)
        Purchase consideration settled in cash                                                                           26 660       73 450
        Cash and cash equivalents in subsidiary acquired                                                                (8 621)      (5 591)
        Net cash outflow on acquisition                                                                                  18 039       67 859
 
        *   The goodwill arising from the TAM acquisition is attributable to the at-market component of the property management contract between TAM
            and Tower Property Fund, the TAM management and employees that transferred to Tower Property Fund and the expected synergies from the
            acquisition.
        **  Gross contractual amounts receivable in Sub Dubrovnik are R4.7 million, all of which is expected to be collected.
        *** The goodwill in Sub Dubrovnik arose as a result of the expected synergies from the acquisition.

                                                                                                                          Audited     Audited
                                                                                                                        12 months   12 months
                                                                                                                            ended       ended
                                                                                                                           31 May      31 May
                                                                                                                             2016        2015
4. Related party transactions included:
   Asset management fees paid to Tower Asset Managers Proprietary Limited (R'000)                                          18 924      11 449
   Property management fees paid to Spire Property Management Proprietary Limited (R'000)                                  20 047      14 643
   Relationship: Key management personnel services entities
5. Non-controlling interests relates to the VMD Grupa d.o.o. 20% holding in Tower Europe d.o.o.
6. Contracted adjustment is the net operating income earned between the effective date and the transfer date of properties which
   transferred during the period.
7. The foreign exchange loss relates to the foreign denominated loan that was granted by Standard Bank to the group for the
   acquisition of VMD KVART.
8. Other income in the current year relates to profit on the sale of two office blocks, Tybalt Place and 73 Hertzog Boulevard.

Basis of preparation
The summarised results of the audited consolidated financial statements ("results") for the year ended
31 May 2016 have been prepared in accordance with the framework concepts, the measurement and recognition
requirements of International Financial Reporting Standards ("IFRS"), the SAICA Financial Reporting Guides as
issued by the Accounting Practices Committee and the information required by IAS 34:Interim Financial Reporting,
the JSE Listings Requirements and in the manner required by the Companies Act of South Africa. The accounting
policies and methods of computation applied in the preparation of the results are in accordance with IFRS and
are consistent with those applied in the audited annual financial statements for the year ended 31 May 2015,
except for the new and amended standards of IFRS adopted as set out below.

In the current year, the group has adopted all amendments to IFRSs that are relevant to its operations and
effective for the reporting period beginning on 1 June 2015.

At the reporting date the following amendments were adopted, which are relevant to the group's operations,
but had no material effect:

- Amendments to IFRS 3 - Contingent consideration and accounting for the formation of joint arrangements;
- Amendment to IFRS 8 - Operating segments;
- Amendment to IAS 37 and IAS 39 - Contingent consideration of an acquirer in a business combination;
- Amendment to IAS 40 - Determining whether the acquisition of a property is the acquisition of an
  investment property or a business combination.

There was no material impact on the results on the adoption of the above amendments. Mazars, the group's
independent auditor, has audited the consolidated annual financial statements of Tower Property Fund Limited
for the year ended 31 May 2016 and has expressed an unqualified audit opinion thereon. These summarised
results have been extracted from the audited consolidated annual financial statements for the year ended
31 May 2016, but are not themselves audited. The audited consolidated financial statements and audit report
are available for inspection at the company's registered office. Their audit was conducted in accordance with
International Standards on Auditing and the applicable requirements of the South African Companies Act,
71 of 2008, as amended. The auditor's report does not necessarily report on all the information contained in
this report. Shareholders are therefore advised that in order to obtain a full understanding of the nature of the
auditor's engagement they should obtain a copy of the auditor's report together with the accompanying financial
information from the registered office.

These results were prepared under the supervision of Mrs J Mabin CA(SA) in her capacity as Chief Financial Officer.
The directors take full responsibility for the preparation of the summarised results for the year ended 31 May
2016 and for ensuring that the financial and other information has been correctly extracted from the underlying
audited consolidated annual financial statements for the year ended 31 May 2016. The directors are not aware
of any matters or circumstances arising subsequent to 31 May 2016 that require any additional disclosure or
adjustment to the financial statements, other than as disclosed in this announcement.

Fair value of financial instruments recognised in the statement of financial position
The group measures fair values using the fair value hierarchy that reflects the significance of the inputs used
in making the measurements.

The valuation of interest rate swaps uses observable market data and requires management judgement and
estimation. The availability of observable market data and model inputs reduces the need for management's
judgement and estimation and also reduces uncertainty associated with the determination of fair values. The
fair value of the interest rate swap is determined by the bank using a valuation technique that maximises the
use of observable market inputs. Interest rate swaps are valued by discounting future cash flows using the
interest rate yield curve. Interest rate swaps are classified as level 2 financial instruments.

On 31 May 2016, the group cancelled its rand denominated swap and caps totalling R780 million, which expired
within one to two years. These fixes were significantly in the money and the proceeds from the cancellation
thereof was used to purchase a R500 million swap at 7.70%, expiring on 31 May 2019.

The group entered into Euro denominated interest rate swaps in respect of the following borrowings:

                                                               Notional amount
                                                                   (Euro '000)
Contract 1: 4.10% maturing 3 August 2020                                 7 000
Contract 2: 3.70% maturing 18 March 2021                                 2 540
Contract 3: 3.60% maturing 21 June 2021                                31 514*

* Entered into post year-end


Dividend distribution
Notice is hereby given that a gross dividend of 46.81552 cents per share (dividend number 6) has been declared
in respect of the year ended 31 May 2016. In accordance with Tower's status as a REIT, shareholders are advised
that the distribution 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) from income reserves.

Accordingly the dividend received by South African tax residents must be included in their gross income and will
not be exempt in terms of the ordinary dividend exemption in section 10(1)(k)(i) of the Income Tax Act as a result
of paragraph (aa) of the proviso thereto which provides that dividends distributed by a REIT are not exempt from
income tax.

The dividend is, however, exempt from dividend withholding tax in the hands of South African tax resident
shareholders, provided that the South African resident shareholders provide the following forms to their Central
Securities Depository Participant (CSDP) or broker, as the case may be in respect of uncertificated shares or the
company, in respect of certificated shares:

a) a declaration that the dividends are exempt from dividend tax; and

b) a written undertaking to inform the CSDP or broker, 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. Shareholders are
advised to contact their CSDP or broker, as the case may be, to arrange for the abovementioned documents
to be submitted prior to the payment of the distribution if such documents have not already been submitted.

Dividends received by non-resident shareholders will be exempt from income tax in terms of section 10(1)(k)
(i) of the Act, but will be subject to dividend withholding tax. Dividend withholding tax is levied at a rate of 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 shareholder.

Should dividend withholding tax be withheld at a rate of 15%, the net dividend amount due to non-resident
shareholders is 39.79319 cents per share. A reduced dividend withholding rate in terms of the applicable DTA
may only be relied on if the non-resident shareholder has provided the following forms to their CSDP or broker,
as the case may be in respect of uncertificated shares or the Company, in respect of certificated shares:

a) a declaration that the dividend is subject to a reduced rate as a result of the application of a DTA; and

b) a written undertaking to inform the CSDP or broker, 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
shareholders are advised to contact their CSDP or broker, as the case may be, to arrange for the
abovementioned documents to be submitted prior to the payment of the distribution if such documents
have not already been submitted.


The dividend is payable to Tower shareholders in accordance with the timetable set out below:

                                                                                         2016
Last day to trade cum dividend:                                            Tuesday, 23 August
Shares trade ex dividend:                                                Wednesday, 24 August
Record date:                                                                Friday, 26 August
Payment date:                                                               Monday, 29 August

Share certificates may not be dematerialised or rematerialised between Wednesday,
24 August and Friday, 26 August 2016, both days inclusive.

The dividend will be transferred to dematerialised shareholders' CSDP accounts or
broker accounts on Monday, 29 August 2016.

Certificated shareholders' dividend payments will be paid to certificated
shareholders' bank accounts on or about Monday, 29 August 2016.

Shares in issue at date of declaration (excluding treasury shares): 340 100 686

Tower income tax reference number: 9607/564/16/9

                                                                                      
By order of the Board

Tower Property Fund Limited
4 August 2016

The Annual General Meeting will be held on 19 October 2016 at 10:00
at the Belmont Conference Centre.

Last day to trade to participate in and vote at the annual general meeting – Tuesday, 11 October 2016.

Record date to participate in and vote
at the annual general meeting – Friday,
14 October 2016.

Tower Property Fund Limited        Registered address      2nd Floor, Spire House, Tannery Park, 23 Belmont Road,
Incorporated in the                                        Rondebosch, 7700 (PO Box 155, Rondebosch, 7701)
Republic of South Africa           Contact details         +27 (0)21 685 4020/info@towerpropertyfund.co.za
                                   Company secretary       Ovland Management Services Proprietary Limited
Registration number:               Auditors                Mazars
2012/066457/06                     Sponsor                 Java Capital
JSE share code: TWR                Transfer secretaries    Link Market Services South Africa Proprietary Limited
ISIN: ZAE000179040                 Directors:              A Dalling* (Chairman), M Edwards (Chief Executive Officer),
(Approved as a REIT by the JSE)                            J Bester*, K Craddock*, M Evans*, J Mabin (Chief Financial Officer),
("Tower" or the "group")                                   B Kerswill*, A Magwentshu*, N Milne*, R Naidoo*
                                                           (*non-executive)



Date: 04/08/2016 08:00:00 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