Wrap Text
Acquisition of a R1.27 billion property portfolio and further cautionary announcement
DIPULA INCOME FUND LIMITED
(Incorporated in the Republic of South Africa)
(Registration number 2005/013963/06)
JSE share code: DIA ISIN: ZAE000203378
JSE share code: DIB ISIN: ZAE000203394
(Approved as a REIT by the JSE)
(“Dipula” or “the company”)
ACQUISITION OF A R1.27 BILLION PROPERTY PORTFOLIO AND FURTHER CAUTIONARY ANNOUNCEMENT
1. INTRODUCTION AND RATIONALE
Shareholders are advised that the company has reached agreement to acquire newly established companies which will
own a portfolio of properties (the “specified portfolio”) for an aggregate value of R1.27 billion (the “acquisition”)
at a forward yield of 11.7%.
The specified portfolio comprises 33 properties and has an aggregate gross lettable area of approximately 335,000m2.
The transaction is in line with Dipula’s strategy of acquiring quality enhancing assets where additional value can be
extracted through redevelopment and refurbishment. The portfolio has minimal vacancies (at 0.8% of gross lettable area)
and is yield enhancing.
2. TERMS OF THE ACQUISITION
Dipula has entered into inter conditional agreements with Setso Holdco Proprietary Limited (“Setso”) and a second
vendor (the “second vendor”) to acquire all the shares in the Setso wholly owned subsidiary Luxanio Trading 181
Proprietary Limited (“Propco”) (the “first acquisition”) and for the acquisition of 50.01% of the shares in a newly
constituted company that will hold the property portfolio of the second vendor's property portfolio (the “second
acquisition”) (collectively the “transaction”). The first acquisition will be effective from the date on which the last of
the suspensive conditions has been fulfilled or waived (as the case may be), or such other date as may be agreed in writing
(the “closing date”). The second acquisition is expected to be effective at around the same time.
2.1. First acquisition
The first acquisition portfolio held by Propco comprises 2 retail, 5 office and 3 development properties with an
aggregate attributable gross lettable area (“GLA”) of 51 087m2 with an additional 33 093m2 of developable bulk,
which together have an aggregate attributable value of R1,060 million.
Agreements, relating to acquisition of 100% of the shares in Propco, have been entered into subject to the
satisfaction of certain conditions precedent, including formal agreements being concluded and the fulfilment of
conditions precedent in respect of second acquisition.
2.2. Second acquisition
The second acquisition portfolio held by the second vendor is single tenanted under a head lease and comprises
1 office and 22 industrial properties with an aggregate attributable GLA of 143 175m2 and an aggregate attributable
value of R209 million.
A head of agreement, relating to a 50.01% interest in the company which will own the second acquisition portfolio,
has been entered into and such heads of agreement provides that the second acquisition will be subject to the
satisfaction of certain conditions precedent, including the waiver of certain pre-emptive rights on the sale of the
second vendor’s economic interest in the portfolio by the tenant.
3. PROPERTY PORTFOLIO DETAILS OF FIRST ACQUISITION
Weighted
Average
Attributable gross rental Attributable
GLA GLA 3 per m2 value
Property name Geographic Location (m2) (m2) (ZAR/m2) (ZAR)
RETAIL
Chilli Lane Sunninghill, Gauteng 13 391 13 391 164.41 280 769 947
Chilli on Top Sunninghill, Gauteng 5 042 5 042 146.08 86 715 599
18 433 18 433 159.40 367 485 546
OFFICE
55 Hyde Park Hyde Park, Gauteng 2 167 2 167 117.59 38 881 576
Carnation Place Constantia Kloof, Gauteng 4 440 4 440 183.77 101 237 368
Detnet Modderfontein, Gauteng 1 369 913 171.43 23 000 000
Valley View Office Park Constantia Kloof, Gauteng 6 793 6 793 87.35 109 162 578
Avanti Bellville, Western Cape 8 369 8 369 156.22 172 365 768
23 138 22 682 138.57 444 647 290
NEW DEVELOPMENT & REDEVELOPMENTS
Kerk Street JHB 4 Johannesburg, Gauteng 9 000 9 000 190 164 098
GM Hatfield 5 Hatfield, Gauteng 972 972 15 508 133
Hatfield 2 6 Hatfield, Gauteng - - 42 000 000
9 972 9 972 247 672 231
51 543 51 087 1 059 805 067
1. The value attributed to each property for purposes of the first acquisition is considered to be its fair market value,
as determined by the directors of the company. The directors of the company are not independent and are not
registered as professional valuers or as professional associate valuers in terms of the Property Valuers Profession
Act, No.47 of 2000.
2. The value of the net assets of the subject of the acquisitions is R1.27 billion.
3. GLA weighted by effective ownership interest being purchased.
4. The Kerk Street JHB redevelopment has additional bulk of 17 000m2
5. The GM Hatfield redevelopment has attributable 4 533m2 of bulk
6. The Hatfield 2 development has attributable 11 560m2 of bulk.
4. FINANCIAL INFORMATION
Set out below are the forecast revenue, operational net income, net profit after tax and earnings available for distribution
of the assets acquired in terms of the transaction (the “forecast”) for the 12 months ending 31 December 2018 (the
“forecast period”).
The forecast has been prepared on the assumption that the transaction will be implemented on 1 January 2018 and on the
basis that the forecast includes forecast results for the duration of the forecast period.
The forecast, including the assumptions on which it is based and the financial information from which it has been
prepared, is the responsibility of the directors of the company. The forecast has not been reviewed or reported on by
independent reporting accountants.
The forecast presented in the table below has been prepared in accordance with the company’s accounting policies, which
are in compliance with International Financial Reporting Standards.
Forecast for
the
12 months
ending
31-Dec-18
R’000
Revenue 168 947 665
Property operating expenses (20 488 054)
Net income before finance costs 148 459 611
Finance costs (48 125 926)
Total comprehensive profit for the period 100 333 685
Profit available for distribution 100 333 685
The forecast incorporates the following material assumptions in respect of revenue and expenses:
1. Contracted rental income is based on existing lease agreements including stipulated increases which are valid and
enforceable.
2. Rental income was verified to lease agreements and have been forecast on a lease-by-lease basis, and have been
assumed to renew at current market rates unless the lessee has indicated its intention to terminate the lease.
3. No straight-line rental income is recognised.
4. Of the gross rental income assumed in the forecast 98% relates to contracted rental and 2% relates to uncontracted
rental.
5. Property operating expenditure has been forecast on a line-by-line basis based on management’s review of historical
expenditure and internal benchmarks.
6. No fair value adjustment is recognised.
7. The acquisitions have been assumed to be funded 40% by debt and 60% through a vendor placement of shares.
8. There will be no unforeseen economic factors that will affect the lessees' ability to meet their commitments in terms
of existing lease agreements.
4. CATEGORISATION OF THE TRANSACTION
The transaction is classified as a category 2 transaction in terms of the JSE Listings Requirements. Accordingly, it is not
subject to the approval by shareholders.
5. FURTHER CAUTIONARY ANNOUNCEMENT
Shareholders are referred to the cautionary announcement published on 13 October 2017, which related to the transaction,
and are advised to continue to exercise caution pending publication of additional details of the transaction.
10 November 2017
Sponsor
Java Capital
Legal Advisor
Cliffe Dekker Hofmeyr
Date: 10/11/2017 12:35:00 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.