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

TOWER PROPERTY FUND LIMITED - Unaudited condensed consolidated interim results for the six months ended 30 November 2016

Release Date: 31/01/2017 08:00
Code(s): TWR     PDF:  
Wrap Text
Unaudited condensed consolidated interim results for the six months ended 30 November 2016

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" or the "company")

UNAUDITED
CONDENSED
CONSOLIDATED
INTERIM RESULTS
for the six months ended
30 November 2016

- Core earnings increase of 8%  
- Distributable earnings increased to
  R130 million
- Interim distribution decreased by 15% to
  38.4 cents per share
- Operating profit up 47% to R195 million
- Portfolio expanded to 50 properties
  (Seven currently for sale)
- Portfolio value now R5 billion  
- 28% of properties, by value, located in
  Eastern Europe (Croatia)
- Acquisition of new R1 billion Croatian
  retail property portfolio (Euro 66 million)
- Management company internalised
- R240 million of additional profits
  expected to be realised within
  30 months
     
Profile
Tower is an internally managed real estate
investment trust (REIT), which owns a diversified
portfolio of 50 commercial, industrial and retail
properties valued at R5 billion, located in South
Africa and Croatia. In South Africa, Gauteng has
the greatest concentration of assets by value
at 34%, with the Western Cape accounting for
28% and KwaZulu-Natal 10%. Croatia accounts
for 28% of the fund's property value. The fund
aims to add value through active property asset
management and has taken a leading role in
the market in greening its existing portfolio.
Cape Quarter Lifestyle Village, Tower`s largest
property in South Africa, was recently awarded a
4 Star existing building Green Star rating through
the Green Building Council of South Africa, the
first lifestyle centre in the country to receive this award.
                                              
The investment strategy of the fund is to expand
its portfolio by targeting well located properties
with strong cash flows with upside potential and
to ensure a diversified sectoral and geographic
spread of properties. The fund currently has a
sectoral spread by value of 47% retail, 45% office
and 8% industrial.

Financial performance
Tower's distribution per share decreased by 15%
compared to the 30 November 2015 distribution as a
result of Tower no longer distributing once-off earnings.
For some time, management has engaged with Tower's
shareholders, highlighting the difference between
core earnings (being tenant rentals, less operating
costs, less interest) and once-off earnings. The fund
is of the opinion that capital realised and once-off
earnings should be redeployed by the fund to enhance
distributable income on a sustainable basis rather
than being distributed to shareholders. This is in line
with the best practice recommendations released
by the South African Real Estate Investment Trust
Association. Once-off earnings should be reinvested to
maximise sustainable returns, with the fund currently
repurchasing shares and reducing gearing.

As a result of this policy, Tower has revised its guidance
for the year ending 31 May 2017 to within a range of
80 cents to 82 cents per share. No once-off earnings
will be paid out as a dividend in this financial year.
On a rolled forward earnings basis (to January 2018),
shareholders can expect slightly higher core earnings
distribution of between 84 cents to 86 cents per share.
The distribution guidance has not been reported on by
the company's auditors.

In a difficult trading environment, revenue increased
by 22% to R223 million and operating profit by 47% to
R195 million when compared to the 30 November 2015
results. Distributable earnings for the period totalled
R130 million and the directors are pleased to declare
a distribution of 38.4 cents per share. The number of
shares in issue has increased by 42%.

Anticipated profits
Tower anticipates generating circa R240 million in
once-off earnings from certain asset management
initiatives in the portfolio in the next 12-30 months.
These proceeds will be reinvested in the company,
initially being used to repurchase shares should current
pricing remain. These profits arise from the residential
apartment developments at the Cape Quarter precinct,
sales of non-core properties and other initiatives as
announced on SENS on 11 January 2017. These profits
have not been included in our forecast numbers.
   
Sale of non-core properties
Seven properties are being diposed of with a value
of R450 million. While these are attractive, mainly B
grade properties, management feels that the proceeds
of these sales will be better utilised elsewhere in the
company.

Update on developments
Tower is currently undertaking a number of value
add initiatives, all of which will be used to boost core
earnings. At Cape Quarter, Tower is in the process of
developing approximately 73 residential units. This
development is phased and will come on stream from
November 2017 to end 2018. Tower expects these
developments to generate an aggregate profit of
approximately R140 million. The fund will dispose of
all of the units given the high demand for residential
property in the area. Proceeds will be used to improve
core earnings rather than distributing capital profits
to shareholders.

Croatia
Tower's portfolio in Croatia is now valued at
Euro 92 million. The risk on these properties is low,
with long-term head leases from the sellers. Growth
is achieved, through market increases in rental (due to
the timing of the acquisitions, properties have been
purchased at historical rental lows) and turnover
growth. Croatia is growing steadily from a low base
after the recession which ended in 2015. GDP growth
is anticipated to be 2.5% for 2017. Tower has established
an excellent reputation in the region, and has formed
strong partnerships with some of the most respected
companies there. Tower anticipates ring-fencing its
Croatian properties into a new investment vehicle
which provides greater opportunity for growth in this
exciting region.

Operating performance
During the period the following properties, located in Croatia, were acquired for Euro 66.6 million:

- Superkonzum, Vukovarska, Zagreb         GLA   3 223 m2           Big box retail
- Meridijan 16, Gracani, Zagreb           GLA   9 362 m2           Convenience shopping centre
- Superkonzum, Velika Gorica              GLA   5 510 m2           Big box retail
- Sub City Centre, Dubrovnik              GLA  12 259 m2           Convenience shopping centre
                                                       
Portfolio vacancies have reduced to 4.0% at the end of the period. 4.6% represents the vacancies in South Africa. South
African vacancies are further broken down to 1.7% office, 2.2% retail and 0.7% industrial. There are zero vacancies in the
Croatian portfolio given the long head leases currently in place.
The weighted average lease expiry of the fund is 4.5 years with the South African portfolio at 3.5 years.

Borrowings
Tower has loan facilities totalling R2.1 billion at 30 November 2016 (36% ZAR debt, 64% Euro debt). Interest rates are
hedged on 70% of the total loan facility (ZAR debt 68%, Euro debt 72%) and the weighted average rate of interest is
5.81% (ZAR debt 9.16%, Euro debt 3.91%) for the portfolio. Based on investment properties valued at R5 billion, the loan
to value (LTV) ratio of the group was 40% at the end of the period. The LTV is calculated as other financial liabilities less
cash divided by investment property plus amounts receivable for the sale of investment property.

Prospects
The company is well positioned to grow its core earnings into the future. The reinvestment of the anticipated once-off
earnings in the portfolio present a material boost to earnings which we believe will be realised in the short to medium-term.
Assuming property net income growth of 6-8% per annum, total distribution growth is expected to be strong in 2018
(this assumes no major tenant failures nor major macro-economic declines). The additional R240 million of profits
have not been included in these forecasts. This forecast has not been reviewed or reported on by the fund's auditors.

Consolidated statement of profit and loss and other comprehensive income
                                                                                     Unaudited        Unaudited       Audited
                                                                                      6 months         6 months     12 months
                                                                                         ended            ended         ended
                                                                                   30 November      30 November        31 May
                                                                                          2016             2015          2016
                                                                                         R'000            R'000         R'000
Revenue
Contractual rental income                                                              216 508          168 411       355 686
Straight-line lease accrual                                                              6 208           14 484        20 765
                                                                                       222 716          182 895       376 451
Net property operating expenses                                                       (16 631)         (19 220)      (30 733)
Net property income                                                                    206 085          163 675       345 718
Administration expenses                                                                (9 110)         (12 503)      (23 946)
Other income                                                                               809                -        10 377
Impairment of goodwill                                                               (102 168)                -             -
Foreign exchange gain/(loss)                                                            99 759         (18 324)      (30 519)
Net operating profit                                                                   195 375          132 848       301 630
Fair value adjustments on investment properties                                        183 234           59 242      (10 604)
Fair value adjustments on interest rate derivatives                                    (7 721)          (6 558)       (7 533)
Profit from operations                                                                 370 888          185 532       283 493
Finance income                                                                           1 538            1 182         2 635
Finance costs                                                                         (66 158)         (51 330)     (117 675)
Indirect capital raising expenses                                                        (557)            (489)         (894)
Profit before taxation                                                                 305 711          134 895       167 559
Taxation                                                                                     -            (177)             -
Profit for the period                                                                  305 711          134 718       167 559
Other comprehensive income - items that may subsequently be reclassified to
profit and loss
Exchange difference on foreign operations                                            (115 629)           16 332        42 968
Total comprehensive profit for the period                                              190 082          151 050       210 527
Profit for the period attributable to:
Equity shareholders of Tower Property Fund Limited                                     305 142          129 660       158 840
Non-controlling interest                                                                   569            5 058         8 719
                                                                                       305 711          134 718       167 559
Total comprehensive income attributable to:
Equity shareholders of Tower Property Fund Limited                                     192 726          145 962       200 789
Non-controlling interest                                                               (2 644)            5 088         9 738
                                                                                       190 082          151 050       210 527
Basic and diluted earnings per share (weighted average shares in issue) (cents)           91.3             55.9          67.1

                                                           Unaudited        Unaudited       Audited
                                                            6 months         6 months     12 months
                                                               ended            ended         ended
                                                         30 November      30 November        31 May
Consolidated statement of financial position                    2016             2015          2016
                                                               R'000            R'000         R'000
Assets
Non-current assets
Investment property                                        4 937 918        3 860 989     3 889 664
Straight-line lease accrual                                   58 890           46 400        52 682
Other financial assets                                             -                -         3 184
Goodwill                                                     141 932                -             -
                                                           5 138 740        3 907 389     3 945 530
Current assets
Trade and other receivables                                  104 951           73 790        77 053
Cash and cash equivalents                                     35 614           39 080        63 620
Amounts receivable for the sale of investment property       111 000                -       111 000
                                                             251 565          112 870       251 673
Investment property held for sale                                  -          119 332             -
                                                             251 565          232 202       251 673
Total assets                                               5 390 305        4 139 591     4 197 203
Equity and liabilities
Equity
Stated capital                                             3 039 980        2 238 482     2 239 098
Treasury capital                                             (4 636)          (1 962)       (2 854)
Foreign currency translation reserve                        (70 467)           16 302        41 949
Retained income                                              235 464          168 619        89 390
Shareholders' interest                                     3 200 341        2 421 441     2 367 583
Non-controlling interest                                      17 584           14 052        20 228
Total equity                                               3 217 925        2 435 493     2 387 811
Liabilities
Non-current liabilities
Other financial liabilities                                1 674 181        1 153 677     1 023 828
Loan payable to shareholder                                   24 872           27 056        30 920
                                                           1 699 053        1 180 733     1 054 748
Current liabilities
Other financial liabilities                                  403 771          466 091       691 354
Trade and other payables                                      69 556           57 274        63 290
                                                             473 327          523 365       754 644
Total equity and liabilities                               5 390 305        4 139 591     4 197 203

Consolidated statement of cash flows
                                                           Unaudited        Unaudited       Audited
                                                            6 months         6 months     12 months
                                                               ended            ended         ended
                                                         30 November      30 November        31 May
                                                                2016             2015          2016
                                                               R'000            R'000         R'000

Cash generated from operations                               168 577          102 352       303 019
Investment income                                              1 538            1 182         2 626
Finance costs                                               (64 830)         (53 189)     (115 447)
Net cash from operating activities                           105 285           50 345       190 198

Acquisition of investment property                         (298 141)        (628 063)     (921 594)
Acquisition of Sub Dubrovnik                               (227 917)                -             -
Acquisition of management company                           (67 859)                -             -
Proceeds on sale of investment property                        4 800                -         5 000
Net cash from investing activities                         (589 117)        (628 063)     (916 594)

Proceeds from issue of linked units                          740 395          500 000       500 000
Capital raising expenses                                    (15 936)          (7 500)       (7 500)
Acquisition of treasury shares                               (1 782)            (750)       (1 642)
Loans raised                                                 141 840          678 897     1 099 714
Loans repaid                                               (769 936)        (459 550)     (640 315)
Foreign loan raised                                          520 313                -        30 920
Dividends paid                                             (159 068)        (107 691)     (204 553)
Acquisition of interest rate derivatives                           -          (2 066)       (2 066)
Net cash from financing activities                           455 826          601 340       774 558

Net movement in cash and cash equivalents                   (28 006)           23 622        48 162
Cash and cash equivalents at beginning of period              63 620           15 458        15 458
Cash and cash equivalents at end of period                    35 614           39 080        63 620

Consolidated statement of changes in equity
                                                                               Foreign
                                                                              currency
                                                                           translation                                     Non-
                                                        Stated    Treasury     reserve      Retained Shareholders'  controlling
                                                       capital     capital      (FTCR)        income      interest     interest         Total
                                                         R'000       R'000       R'000         R'000         R'000        R'000         R'000
Balance at 31 May 2015                               1 519 601     (1 212)           -       146 650     1 665 039            -     1 665 039
Shares issued during the period                        715 450           -           -             -       715 450            -       715 450
Share issue expenses                                   (7 500)           -           -             -       (7 500)            -       (7 500)
Antecedent dividends                                    10 931           -           -             -        10 931            -        10 931
Acquisition of treasury shares                               -       (750)           -             -         (750)            -         (750)
Acquisition of foreign subsidiary                            -           -           -             -             -        8 964         8 964
Profit for the year                                          -           -           -       129 660       129 660        5 058       134 718
Foreign currency translation differences                     -           -      16 302             -        16 302           30        16 332
Dividends paid                                               -           -           -     (107 691)     (107 691)            -     (107 691)
Balance at 30 November 2015                          2 238 482     (1 962)      16 302       168 619     2 421 441       14 052     2 435 493
Antecedent dividends                                       616                       -             -           616            -           616
Acquisition of treasury shares                               -       (892)           -             -         (892)            -         (892)
Acquisition of foreign subsidiary                            -           -           -             -             -        1 526         1 526
Profit for the year                                          -           -           -        29 180        29 180        3 661        32 841
Foreign currency translation differences                     -           -      25 647             -        25 647          989        26 636
Dividends paid                                               -           -           -     (108 409)     (108 409)            -     (108 409)
Balance at 31 May 2016                               2 239 098     (2 854)      41 949        89 390     2 367 583       20 228     2 387 811
Issue of 67,549,375 shares effective 8 June 2016       540 395           -           -             -       540 395            -       540 395
Issue of 7,199,601 shares effective 24 June 2016        72 500           -           -             -        72 500            -        72 500
Issue of 25,000,000 shares effective 17 June 2016      200 000           -           -             -       200 000            -       200 000
Share issue expenses                                  (15 936)           -           -             -      (15 936)            -      (15 936)
Antecedent dividends                                     3 923           -           -             -         3 923            -         3 923
Acquisition of treasury shares                               -     (1 782)           -             -       (1 782)            -       (1 782)
Profit for the year                                          -           -           -       305 142       305 142          569       305 711
Foreign currency translation differences                     -           -   (112 416)             -     (112 416)      (3 213)     (115 629)
Dividends paid                                               -           -           -     (159 068)     (159 068)            -     (159 068)
Balance at 30 November 2016                          3 039 980     (4 636)    (70 467)       235 464     3 200 341       17 584     3 217 925

Calculation of headline earnings and distributable earnings reconciliation
                                                                                                Unaudited      Unaudited
                                                                                                 6 months       6 months        Audited
                                                                                                    ended          ended      12 months
                                                                                              30 November    30 November          ended
                                                                                                     2016           2015    31 May 2016
                                                                                                    R'000          R'000          R'000   
                                                                                     Gross            Net
Profit attributable to ordinary equity holders                                                    305 142        129 660        158 840
Adjusted for:
Change in fair value of investment properties net of non-controlling interests   (183 234)      (183 234)       (54 484)         15 908
Impairment of goodwill                                                                            102 168              -              -
Profit on sale of investment property                                                (809)          (809)              -       (10 377)
Headline earnings                                                                                 223 267         75 176        164 371
Adjusted for:
Straight-line lease accrual                                                                       (6 208)       (14 484)       (20 765)
Antecedent dividends                                                                                2 557         15 396         15 396
Change in fair value of interest rate derivatives                                                   7 721          6 558          7 533
Profit on sale of investment property                                                                   -              -         10 377
Distributable profit                                                                              227 337         82 646        176 912
Adjusted for:
Indirect capital raising expenses                                                                     557            489            894
Foreign exchange (gain)/loss                                                      (99 759)      (100 648)         18 324         30 820
Contracted adjustment                                                                               1 822          6 233         10 575
Amortisation of debt raising fees                                                                   1 328            818          1 677
Distributable earnings                                                                            130 396        108 510        220 878
Distributable income                                                                              130 396        108 510        220 878
Taxable dividend (declared on 31 January 2017)                                                    130 396              -              -
Taxable dividend (declared on 4 August 2016)                                                            -              -        112 368
Taxable dividend (declared on 4 February 2016)                                                          -        108 510        108 510
Notes
Weighted average number of shares in issue                                                    334 059 215    231 896 563    236 655 769
Number of shares in issue at year end (including treasury shares)                             340 100 686    240 351 709    240 351 709
Number of shares in issue at year end (excluding treasury shares)                             339 549 647    240 132 451    240 023 530

Distribution per share                                                                               38.4           45.2           92.0
Six months ended 31 May                                                                                 -              -           46.8
Six months ended 30 November                                                                         38.4           45.2           45.2
Headline and diluted headline earnings per share (weighted average shares
in issue) (cents)                                                                                    66.8           32.4           69.5
Distributable earnings per share (weighted average shares in issue) (cents)                          39.0           46.8           93.3
Net asset value per share (shares in issue at period end) (cents)                                     941          1 007            985

Segmental analysis
For the six months ended 30 November 2016 (R'000)                           Retail        Office   Industrial         Total
Property assets                                                          2 340 204     2 245 945      410 659     2 147 115
Segment liabilities                                                      1 009 841       962 451      174 823    4 996 808*

Revenue (excluding straight line lease adjustments)                         90 633       106 603       19 272       216 508
Net operating costs                                                        (6 846)       (8 475)      (1 310)      (16 631)
Segment profit                                                              83 787        98 128       17 962       199 877
Straight-line lease adjustment                                                                                        6 208
Non-property related expenses                                                                                       (9 110)
Other income                                                                                                            809
Impairment of goodwill                                                                                            (102 168)
Foreign exchange loss                                                                                                99 759
Net operating profit                                                                                                195 375

For the six months ended 30 November 2015 (R'000)                           Retail        Office   Industrial         Total
Property assets                                                          1 328 696     2 171 651      407 042     3 907 389
Segment liabilities                                                        545 835     1 054 846       75 258    1 675 939*

Revenue (excluding straight line lease adjustments)                         53 713        96 512       18 186       168 411
Net operating costs                                                        (8 404)      (11 154)          338      (19 220)
Segment profit                                                              45 309        85 358       18 524       149 191
Straight-line lease adjustment                                                                                       14 484
Non-property related expenses                                                                                      (12 503)
Foreign exchange loss                                                                                              (18 324)
Net operating profit                                                                                                132 848


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

                                                                                     Unaudited      Unaudited       Audited
                                                                                      6 months       6 months     12 months
                                                                                         ended          ended         ended
                                                                                   30 November    30 November        31 May
                                                                                          2016           2015          2016
                                                                                         R'000          R'000         R'000

* Segment liabilities                                                                2 147 115      1 675 939     1 778 079

Non-segment liabilities
 - Trade and other payables                                                                393          1 103           393
 - Loan to non-controlling interests                                                    24 872         27 056        30 920
Total liabilities                                                                    2 172 380      1 704 098     1 809 392

                                                                                                 South Africa       Croatia
                                                                                                        R'000         R'000
Statement of profit or loss and other comprehensive income for the period ended
30 November 2016
Contractual rental income                                                                             166 344        50 164
Straight-line lease accrual                                                                             6 208             -
Statement of financial position extracts at 30 November 2016
Investment property                                                                                 3 540 419     1 397 499
Straight-line lease accrual                                                                            58 890             -

Statement of profit or loss and other comprehensive income for the period ended
30 November 2015
Contractual rental income                                                                             158 493         9 918
Straight-line lease accrual                                                                            14 484             -
Statement of financial position extracts at 30 November 2015
Investment property                                                                                 3 477 730       383 259
Straight-line lease accrual                                                                            46 400             -

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             -

Notes:
1.   Business combinations
    1.1 The fund acquired 100% of the share capital of Sub Dubrovnik d.o.o. in Dubrovnik, Croatia, for a total purchase consideration of
        R227.2 million, which was settled in cash. The shares transferred on 21 June 2016.
    1.2 The fund acquired 100% of the share capital of the asset management company, Tower Asset Managers Proprietary Limited
        ('TAM'), for R145 million. The acquisition was funded using R72.5 million debt and R72.5 million equity issued at a price of R10.07
        per share, being the net asset value per share at 30 November 2015. The effective date of this acquisition was 30 June 2016.

                                                                                                            Sub      Tower Asset
                                                                                                      Dubrovnik         Managers
                                                                                                           2016             2016
                                                                                                          R'000            R'000
The assets and liabilities arising from the acquisition are as follows:
Investment properties                                                                                   385 393                -
Property, plant and equipment                                                                                 -               68
Trade and other receivables**                                                                             5 272                -
Cash and cash 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                                                                            227 182          145 000
Goodwill                                                                                                 99 162          144 938

Purchase consideration:                                                                                 227 182          145 000
Add: acquisition related costs                                                                            9 356              950
Less: settled in Tower shares                                                                                 -         (72 500)
Purchase consideration settled in cash                                                                  236 538           73 450
Cash and cash equivalents in subsidiary acquired                                                        (8 621)          (5 591)
Net cash outflow on acquisition                                                                         227 917           67 859
*   The goodwill arising from the TAM acquisition is attributable to the at-market component of the asset 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.

                                                                                                                            Sub
                                                                                                                      Dubrovnik
                                                                                                                          R'000
   Unaudited pro forma revenue assuming the business combination for the full period ended 30 November 2016              17 775
   Unaudited pro forma profit after tax assuming the business combination for the full period ended 30 November 2016      7 859
   Revenue included in results                                                                                           14 857
   Profit after taxation included in results                                                                              4 730

                                                                                          Unaudited      Unaudited      Audited
                                                                                           6 months       6 months    12 months
                                                                                              ended          ended        ended
                                                                                        30 November    30 November       31 May
                                                                                               2016           2015         2016
                                                                                              R'000          R'000        R'000
2.  Related party transactions included:
    Asset management fees paid to Tower Asset Managers Proprietary Limited                    1 512          9 308       18 924
    Property management fees paid to Spire Property Management Proprietary
    Limited                                                                                   9 766         10 215       20 047
    Relationship: Key management personnel services entities

3.  Property expenses
    Insurance                                                                                   776            645        1 507
    Letting commission                                                                        2 505          1 352        3 682
    Municipal expenses                                                                       51 710         45 654       96 877
    Other operating expenses                                                                  5 190          7 149        9 450
    Property management fees                                                                  6 462          7 696       16 239
    Repairs and maintenance                                                                   4 224          3 411        7 257
    Security and cleaning                                                                     8 565          6 914       14 518
    Gross property expenses                                                                  79 432         72 821      149 530

    Net property expense ratio                                                                  13%            16%          15%
    Gross property expense ratio                                                                28%            33%          32%

4.  Administration and corporate costs
    Asset management fees                                                                     1 508          9 308       18 924
    Salaries                                                                                  3 979            548        1 097
    Professional service fees                                                                 1 920          1 374        1 805
    Other                                                                                     1 703          1 273        2 120
    Total                                                                                     9 110         12 503       23 946

5. Other income in the current year relates to the profit on sale of 7 Stirrup Lane and in the prior year to the profit on the sale of Tybalt
   place and 73 Hertzog Boulevard.
6. Goodwill of R102.2 million has been impaired during the period. The goodwill raised on the acquisition of Sub Dubrovnik d.o.o. of
   R99.2 million has been fully impaired as the property was revalued at period end which resulted in the impairment. R145 million
   goodwill was raised on the acquisition of TAM. The goodwill is allocated on a pro rata basis to the properties which were held
   by the fund when TAM was internalised. As these properties are disposed of, the goodwill allocated to them will be impaired.
   The additional R3 million impaired during the period relates to the goodwill which was allocated to 73 Hertzog Boulevard and
   7 Stirrup Lane, both which were disposed of during the period.
7. Non-controlling interest relates to the VMD Grupa d.o.o. 20% holding in Tower Europe d.o.o.
8. The foreign exchange gain/(loss) relates to the foreign denominated loan that was granted by Standard Bank to the Fund for the
   acquisition of VMD KVART and the Agrokor portfolio.

Basis of preparation
The unaudited condensed consolidated interim financial results ("the financial statements") for the six months
ended 30 November 2016 have been prepared in accordance with and containing the information required by
IAS 34 Interim Financial Reporting, the SAICA Financial Reporting Guides as issued by the Accounting Practices
Committee and the information required by 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 International Financial Reporting Standards ("IFRS") and are consistent with
those applied in the audited annual financial statements for the year ended 31 May 2016.

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 financial statements for the six months ended
30 November 2016. The directors are not aware of any matters or circumstances arising subsequent to 30 November
2016 that require any additional disclosure or adjustment to the financial statements, other than as disclosed
in this announcement. These financial statements have not been reviewed or reported on by Tower's auditors.

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.

The interest rate has been fixed on R500 million of borrowings at 7.70%, expiring on 31 May 2019 and the company
has entered into the following Euro denominated swaps:

                                                                              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                                                30 514
Contract 4: 3.75% maturing 13 January 2022                                             13 199

Dividend distribution
Notice is hereby given that a gross dividend of 38.40257 cents per share (dividend number 7) has been declared
in respect of the six months ended 30 November 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. The distribution on the shares
will be deemed to be a dividend for South African tax purposes in terms of section 25BB of the Income Tax Act.

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 Income Tax 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 32.64218 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:

                                                                                                       2017
Last day to trade cum dividend distribution:                                           Tuesday, 14 February
Shares trade ex dividend distribution:                                               Wednesday, 15 February
Record date:                                                                            Friday, 17 February
Payment date:                                                                           Monday, 20 February
                                                                                        
Share certificates may not be dematerialised or rematerialised between Wednesday,
15 February and Friday, 17 February 2017, both days inclusive.

The dividend will be transferred to dematerialised shareholders' CSDP accounts or
broker accounts on Monday, 20 February 2017.

Certificated shareholders' dividend payments will be paid to certificated
shareholders' bank accounts on or about Monday, 20 February 2017.

Shares in issue at date of declaration (excluding treasury shares): 339 549 647

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

By order of the Board

Tower Property Fund Limited
31 January 2017

Registered address       2nd Floor, Spire House, Tannery Park, 23 Belmont Road,
                         Rondebosch, 7700 (PO Box 155, Rondebosch, 7701)
Contact details          +27 (0)21 685 4020/info@towerpropertyfund.co.za
Company secretary        Ovland Management Services Proprietary Limited

Auditors                 Mazars
Sponsor                  Java Capital
Transfer secretaries     Link Market Services South Africa Proprietary Limited
Directors                A Dalling* (Chairman), M Edwards (Chief Executive Officer),
                         J Bester*, K Craddock*, M Evans*, J Mabin (Chief Financial Officer),
                                    
                         B Kerswill*, A Magwentshu*, N Milne*, R Naidoo*
                         (*non-executive)




Date: 31/01/2017 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