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

REBOSIS PROPERTY FUND LIMITED - Reviewed Provisional Results For The Year Ended 31 August 2018

Release Date: 12/11/2018 07:05
Code(s): REB REA REBC09     PDF:  
Wrap Text
Reviewed Provisional Results For The Year Ended 31 August 2018

REBOSIS PROPERTY FUND LIMITED
Incorporated in the Republic of South Africa
(Registration number: 2010/003468/06)
JSE share codes:
REA ISIN: ZAE000240552
REB ISIN: ZAE000201687
Alpha code: REBI
(Approved as a REIT by the JSE)
("Rebosis" or the "Company" or the "Group")

REVIEWED PROVISIONAL RESULTS FOR THE YEAR ENDED 31 AUGUST

HIGHLIGHTS
DIVIDEND GROWTH - Rebosis A ordinary share ("REA Shares")      5,0% to 252.86 cents per share
DIVIDEND GROWTH - Rebosis ordinary share ("REB Shares")       (27.7%) to 92,83 cents per share
NET INCOME FROM PROPERTIES GROWTH                              4.7% year-on-year
VACANCIES                                                      5.5% from 4% at year-end
REB SHARES TRADING AT DISCOUNT TO NAV                          37% discount

OUR PORTFOLIO KEY INDICATORS AT 31 August 2018

RETAIL
* 6 high quality dominant malls
* Baywest, Hemingways, Forest Hill, Mdantsane, Sunnypark and Bloed Street
* Strong national tenant profile
* Weighted average lease expiry of 3,8 years
* Average contractual escalation of 6,9%
* Vacancies 1.8%

Number of properties           6
Portfolio valuation R’000      8 080 000
Gross lettable area - m2       326 008
Value per m2 - R               24 785

OFFICE
* 42 predominantly A and B grade well-located properties in nodes attractive to government tenants
* Let primarily to National Department of Public Works
* Weighted average lease expiry of 1,4 years
* Average contractual escalation of 7,2%
* Shielded from private sector related default (insolvency and cash flow)
* Vacancies 7,7%

Number of properties           42 
Portfolio valuation R’000      9 820 000 
Gross lettable area - m2       560 113 
Value per m2 - R               17 496

INDUSTRIAL
* Single tenanted industrial warehouse
* Weighted average lease expiry of 7,3 years
* Lease underpinned by international listed blue chip parent company
* Average contractual escalation of 7,0%
* No vacancy

Number of properties            1 
Portfolio valuation R’000       185 000 
Gross lettable area - m2        18 954 
Value per m2 - R                9 760

STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME 

                                                                    Group                         Company      
                                                       Reviewed for     Audited for    Reviewed for      Audited for
                                                     the year ended  the year ended  the year ended   the year ended
                                                     31 August 2018  31 August 2017  31 August 2018   31 August 2017
                                                              R’000           R’000           R’000            R’000
Revenue                                                   2 261 439       1 883 818       1 248 500        1 335 175
Investment property income                                2 087 179       1 949 509       1 094 621        1 074 596
Net income from facilities management                        22 488          21 951          22 104           21 951
Management fees received                                      4 668           5 416          20 888           17 393
Listed property securities and related income                62 348               -          65 491          288 075
Straight-line rental income accrual                          84 756         (93 058)         45 396          (66 840)
Property expenses                                          (539 006)       (416 276)       (222 442)        (208 141)
Net property income                                       1 722 433       1 467 542       1 026 058        1 127 034
Other operating expenses                                   (127 428)       (142 457)       (119 120)        (127 497)
Operating income                                          1 595 004       1 325 085         906 938          999 537
Net interest                                               (755 278)       (758 101)       (357 995)        (331 901)
Received                                                    147 674          87 042         133 050           79 646
Paid                                                       (902 952)       (845 143)       (491 045)        (411 547)
Net operating income                                        839 726         566 984         548 943          667 636
Gain on bargain purchase                                          -         237 121               -                -
Other income                                                  4 621          37 444               -           20 529
Changes in fair values                                   (1 768 329)      1 170 737      (3 242 670)        (149 663)
Investment property                                      (1 013 622)      1 269 631        (135 404)        649 728
Investment in subsidiaries                                        -              -      (2 996 901)        (727 024)
Investment in listed securities                            (484 949)              -               -               -
Goodwill impairment                                        (177 081)              -               -               -
Derivatives                                                 (92 677)        (98 894)       (110 366)         (72 367)
Loss on disposal - investment in listed securities                -         (26 705)              -          (26 705)
Total (loss)/profit from continuing operations              (923 981)      1 985 581      (2 693 727)        511 797
Net results from discontinued operations                          -         651 853               -               - 
Total (loss)/profit for the year                            (923 981)      2 637 434      (2 693 727)        511 797
Other comprehensive income                        
Items that may be recycled to profit and loss                        
Foreign currency translation reserve                              -          73 805               -               -
Total comprehensive (loss)/income                          (923 981)      2 711 239      (2 693 727)        511 797
Total profit attributable to:                        
Owners of the parent                                       (923 981)      2 521 749      (2 693 727)        511 797
Non-controlling interests                                         -         115 685               -               -
(Loss)/profit for the year                                  (923 981)      2 637 434      (2 693 727)        511 797
Total comprehensive income attributable to:                        
Owners of the parent                                       (923 981)     2 810 955       (2 693 727)        511 797
Non-controlling interests                                         -         (99 716)              -               -
Total comprehensive (loss)/income for the year             (923 981)      2 711 239      (2 693 727)        511 797
Basic and diluted earnings per REA Shares (cents)            252.86          681.42            
Basic and diluted (loss)/earnings 
per REB Share (cents)                                       (163.75)         392.91            
                        

STATEMENT OF FINANCIAL POSITION

                                                                   Group                         Company      
                                                       Reviewed for     Audited for    Reviewed for      Audited for
                                                     the year ended  the year ended  the year ended   the year ended
                                                     31 August 2018  31 August 2017  31 August 2018   31 August 2017
                                                              R’000           R’000           R’000            R’000
ASSETS                            
Non-current assets                                       19 620 369      21 617 102      14 591 806       16 922 596 
Investment property                                      16 682 000      18 608 490       9 481 000        9 389 990 
Fair value of property portfolio                         16 266 788      18 275 621       9 286 835        9 240 404 
Straight-line rental income accrual                         415 212         332 869         194 164          149 586 
Investment in subsidiaries                                        -               -       2 624 958        4 905 841 
Investment in listed securities                                   -               -       1 319 038        1 412 505 
Loans to group companies                                    992 774       1 044 979               -                - 
Loans to related companies                                  180 472          70 699               -           70 699 
Other financial assets                                    1 246 995       1 150 247       1 058 749          989 794 
Goodwill                                                    499 331         676 412          95 703           95 703 
Derivative instruments                                       10 201          60 540           6 519           57 210 
Property, plant and equipment                                 8 595           5 735           5 839              854 
Current assets                                              763 636         816 263         543 333          276 441 
Short term portion of other financial assets                132 311         286 013         132 311                -
Short-term portion of derivatives                             5 826          49 131           5 826           49 131 
Trade and other receivables                                 445 556         376 479         247 752          192 032 
Cash and cash equivalents                                   179 943         104 640         157 444           35 278 
Investment property held for sale                         1 403 000         212 689               -                - 
Total assets                                             21 787 005      22 646 054      15 135 138       17 199 037 
EQUITY AND LIABILITIES
Equity                                                   10 461 730      11 847 850       7 961 194       11 120 208 
Stated capital                                            9 015 068       8 464 527       9 040 201        8 489 660 
Reserves/(accumulated losses)                             1 446 662       3 383 323      (1 079 007)       2 630 548
Non-current liabilities                                   4 926 244       5 293 967       1 818 944        2 056 325 
Interest-bearing borrowings                               4 899 095       4 973 983       1 404 398        1 877 160 
Deferred payment liability                                        -         228 542               -          115 365 
Derivative instruments                                       27 150          91 442          16 915           63 800 
Loan to group company                                            -                -         397 631               -
Current liabilities                                       6 399 030       5 504 237       5 355 000        4 022 504 
Short-term portion of interest-bearing borrowings         5 856 984       4 858 196       4 954 186        3 590 476 
Short-term portion of derivatives                            65 311           2 057          65 311            2 057
Short-term portion of deferred payment liability            124 936         350 000         141 047          350 000
Trade and other payables                                    351 799         293 984         194 457           79 971
Total equity and liabilities                             21 787 005      22 646 054      15 135 138       17 199 037
Number of A ordinary shares in issue                     63 266 012      63 266 012      63 266 012       63 266 012
Number of ordinary shares in issue                      699 253 200     642 316 328     699 253 200      642 316 328 
Treasury shares                                          (2 408 326)     (2 408 326)     (2 408 326)     (2 408 326)
Ordinary shares less treasury shares                    696 844 874     639 908 002     696 844 874      639 908 002
Net asset value per A-ordinary share (R)                      22.75           24.50           22.75            24.50 
Net asset value per ordinary share (R)                        14.94           18.42           11.36            17.29
Gearing %                                                     57.9%           50.4%           46.5%            34.6%
Loan to value (%)                                             51.6%           45.5%           58.9%            31.8%
Calculated in terms of the REIT Best 
Practice Recommendations                        
The loan-to-value ratio equates to net debt 
divided by the total property assets                        
Net debt                                                 10 576 136       9 727 539             
Interest bearing borrowings (excluding derivatives)      10 756 079       9 832 179             
Less: cash and cash equivalents                            (179 943)       (104 640)            
Property assets                                          20 505 241      21 087 104            
Investment property                                      16 682 000      18 608 490            
Listed REIT securities                                      992 774       1 044 979             
Investment property held for sale                         1 403 000         212 689             
Loans receivable                                          1 246 995       1 150 247            
Loans to related companies                                  180 472          70 699            



CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

                                                                                            Foreign
                                                                                           currency                             Non-
                                                             Stated        Retained     translation                      controlling
                                                            capital          income         reserve            Total       interests           Total
Group                                                         R’000           R’000           R’000            R’000           R’000           R’000
Balance at 31 August 2016                                 5 590 410       2 179 568         (73 805)       7 696 173       1 766 110       9 462 284
Issue of REB shares                                       2 874 617                                        2 874 617                       2 874 617
Change in control of subsidiaries                                          (512 053)                        (512 053)     (1 470 823)     (1 982 876)
Treasury shares (held by subsidiary)                           (500)                                            (500)                           (500)
Dividend paid                                                              (805 941)                        (805 941)       (195 571)     (1 001 513)
Total comprehensive income for the year                                   2 521 749          73 805        2 595 554         (99 716)      2 495 838
Profit for the year                                                        2 521 749                        2 521 749         115 685       2 637 434
Other comprehensive income                                    
Foreign currency translation reserve                                                         73 805           73 805        (215 401)       (141 596)
Balance at 31 August 2017                                 8 464 527       3 383 323               -       11 847 850               -      11 847 850
Issue of REB shares                                         550 541                                          550 541                         550 541
Dividend paid                                                            (1 012 679)                      (1 012 679)                     (1 012 679)
Total comprehensive loss for the year                                      (923 891)                        (923 891)                       (923 891)
Loss for the year                                                          (923 891)                        (923 891)                       (923 891)
Balance at 31 August 2018                                 9 015 068       1 314 352               -       10 461 732               -      10 461 732

                                                             Stated        Retained
                                                            capital          income           Total
Company                                                       R’000           R’000           R’000
Balance at 31 August 2016                                 5 615 055       2 924 693       8 539 748
Issue of REB shares                                       2 874 605                       2 874 605
Dividend paid                                                              (805 941)       (806 976)
Total comprehensive income for the year                                     511 796         511 796
Balance at 31 August 2017                                 8 489 660       2 630 548      11 120 208
Issue of REB shares                                         550 541                         550 541
Dividend paid                                                            (1 015 828)     (1 015 828)
Total comprehensive loss for the year                                    (2 693 727)     (2 693 727)
Balance at 31 August 2018                                 9 040 201      (1 079 007)      7 961 193

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW

                                                                  Group                         Company      
                                                       Reviewed for     Audited for    Reviewed for      Audited for
                                                     the year ended  the year ended  the year ended   the year ended
                                                     31 August 2018  31 August 2017  31 August 2018   31 August 2017
                                                              R’000           R’000           R’000            R’000
Net cash generated from operating activities                546 929         762 441         377 628          368 951
Cash generated from operations                            1 340 249       1 596 152         756 610          746 691
Taxation received                                                 -           3 693               -                - 
Finance income                                               47 284               -          46 572                -
Finance costs                                             (902 952)        (837 404)       (491 045)        (323 619)
Dividends received                                          62 348               -          65 491                -
Net cash utilised in investing activities                 (216 638)        (157 353)       (375 914)      (1 805 724)
Capital expenditure, tenant installations 
and lease commissions                                     (305 386)        (187 018)       (181 018)        (108 981)
Acquisition of businesses, net of cash acquired                   -           9 664               -       (1 450 120)
(Acquisition)/disposal of listed 
securities and investments                                (289 933)          20 701               -          113 303 
Inflow from other financial assets                          381 436               -          98 414                -
Loans repaid/advanced to by related company               (109 773)               -        (286 532)                -
Proceeds from disposal of investment property               112 689               -               -                - 
Acquisition of property, plant and equipment                (5 671)           (700)          (6 778)            (700)
Net cash (utilised in)/generated from  
financing activities                                       (254 988)       (627 705)        120 452        1 912 275 
Proceeds from issue of REB shares                           121 102         829 423         121 101        1 198 296 
Proceeds/(repayments) in financial liabilities              939 239       (455 606)         902 457          713 979 
(Decrease)/Increase in deferred payment liablity          (302 580)               -         112 722                -
Derivative instruments                                         (71)               -               -                -
Dividend (paid)                                         (1 021 879)      (1 001 523)     (1 015 828)        (571 582)
Net movement in cash and cash equivalents                    75 303         (22 617)        122 166          (96 080)
Effect of translation                                             -         (101 820)              -                - 
Cash and cash equivalents at the beginning of the year      104 642         229 078          35 278          131 358 
Cash and cash equivalents at the end of the year            179 943         104 640         157 444           35 278


COMMENTARY

INTRODUCTION

Rebosis is a JSE listed real estate investment trust ("REIT") with a high quality diversified portfolio of commercial and retail assets. The majority 
of the commercial income enjoys a sovereign underpin from leases to national government departments across 42 buildings. Its retail portfolio has a 
mix of dominant and newly built shopping center’s set to dominate in their nodes in Port Elizabeth (Baywest Mall) and Centurion (Forest Hill City).

FINANCIAL RESULTS

Rebosis has declared a dividend of 252,86 cents per A ordinary share and 92,83 cents per ordinary share for the year ended 31 August 2018. This 
amounts to an 5,0% year-on-year growth for the A ordinary share and a 27,7 % year-on-year negative growth for the ordinary share. 

The portfolio was revalued by independent valuers, LDM Valuation Solutions for both the commercial and industrial portfolios and Mills Fitchet for 
retail. The value in the underlying portfolio declined by 3.9 % to R18,09bn. The like-for-like growth in the underlying retail portfolio amounted to 
4.6% (excluding the net income warranty) year-on-year, 5,1% for the commercial portfolio and 7,0% for the industrial asset. 

Property expenses have increased year on year with an average net cost to income ratio increasing from 13.8% to 15.2%.

PROPERTY PORTFOLIO

The consolidated property portfolio of Rebosis is illustrated in the following graphs in terms of sectoral and geographical splits.

Our South African retail portfolio consists of six high-quality, dominant shopping malls with strong national anchor tenants delivering rental income 
streams escalating at a weighted average of 6.9%. The office portfolio consists of 42 buildings in nodes attractive to government tenants. These 
buildings are mainly single-tenanted buildings let to the National Department of Public Works, providing for a weighted average escalation of 7.2 %. 
The office portfolio represents a defensive sovereign underpin, shielding the group from private sector risks such as tenant insolvency and default 
which are material risks in the context of sluggish economic growth and constrained consumer spend.

The group’s industrial property is a single-tenanted industrial warehouse with lease escalation at 7,0%.

The groups’ expiry profile by gross lettable area is as follows:
                                 As at          As at            As at           As at            As at          As at         After
                             31 August      31 August        31 August       31 August        31 August      31 August     31 August
                          2018 Monthly    2018 Vacant             2019            2020             2021           2022          2022
Retail                             9 %            6 %              15%             18%               9%             7%           36%
Office                            16 %            8 %              22%             36%               7%             3%            8%
Industrial                         0 %            0 %               0%              0%               0%             0%          100%
Total portfolio                    13%            7 %              19%             29%               8%             4%           20%            

FUNDING            

At 31 August 2018, Rebosis’ borrowings increased to R10,7 billion as a result of the additional funding provided to New Frontier to acquire the 
Dublin asset, the exercise of the Prescient put options to acquire additional shares in New Frontier, and additional loans advanced to New Frontier 
for capital requirements. The weighted average cost of borrowings increased from 8,7% to 9,8% for the year ended 31 August 2018 - largely due to the 
additional debt taken at higher interest rates. There are currently swap/fixed arrangements in place for 70,0% of the debt. During the year cross 
currency swaps amounting to R333,3 million matured and R900 million new cross currency swaps were entered into. 

The loan to value ratio has increased from 45,5% to 51,6% (Group) as a result of the additional funding and the simultaneous decrease in the value of 
investment property. Post the disposal of the Boxwood transaction and the result decrease in asset and interest bearing borrowing, loan-to-value 
ratio decreased to 49.4%.
   
                                                                 Group
                                                       Reviewed for     Audited for
                                                     the year ended  the year ended
                                                     31 August 2018  31 August 2017
                                                              R’000           R’000
BASIC AND HEADLINE EARNINGS PER SHARE            
Number of shares in issue at year end              
Rebosis A ordinary Shares (REA)                          63 266 012      63 266 012 
Rebosis ordinary Shares (REB)                           699 253 200     642 316 328 
Weighted average number of shares 
in issue used for the calculation of 
earnings and headline earnings per share             
Rebosis A ordinary Shares (REA)                          63 266 012      22 730 376 
Rebosis ordinary Shares (REB)                           661 948 658     603 010 544 
CONTINUING OPERATIONS              
(Loss)/profit attributable to ordinary 
equity holders of the parent entity                       (923 981)      2 081 813 
Adjusted for:             
Change in fair value of investment properties             1 013 632     (1 269 631)
Loss on disposal of securities                                    -          26 705 
Gain on bargain purchase                                          -        (237 121)
Headline (loss)/profit attributable to shareholders           89 641        601 766 
Basic and diluted earnings per REA Shares (cents)            252,86          681,42
Basic and diluted (loss)/earnings 
per REB Shares (cents)                                      (163,75)         319,96 
Basic and diluted headline earnings 
per REA Shares (cents)                                       252,86          681,42
Basic and diluted headline (loss)/earnings 
per REB Shares (cents)                                       (10.63)          74,51 
DISCONTINUING OPERATIONS              
Profit attributable to ordinary equity 
holders of the parent entity                                      -         439 936 
Adjusted for:             
Change in fair value of investment properties                     -         115 576 
Profit on loss of control                                          -        (608 864)
Headline profit/(loss) attributable to shareholders                -         (53 352)
Basic and diluted earnings per REB Shares (cents)                 -           72,96 
Basic and diluted headline earnings/(loss) 
per REB Shares (cents)                                            -           (8,85)
TOTAL OPERATIONS              
(Loss)/profit attributable to ordinary equity 
holders of the parent entity                              (923 981)      2 521 749 
Adjusted for:             
Change in fair value of investment properties             1 013 632      (1 154 055)
Loss on disposal of securities                                    -        (582 159)
Gain on bargain purchase                                          -        (237 121)
Headline profit/(loss) attributable  
to shareholders                                               89 641        548 414 
Basic and diluted earnings/(loss) per REA Shares (cents)     252,86          681,42
Basic and diluted earnings per REB Shares (cents)           (163.75)         392,91
Basic and diluted earnings earnings 
per REA Shares (cents)                                       252,86          681,42
Basic and diluted headline earnings/(loss) 
per REB Shares (cents)                                       (10.63)          65,68 
            
SEGMENT REPORT

The group classifies segments based on the type of property i.e. Commercial, Retail, Industrial, and Other. Properties can be mixed use properties. 
In this instance the property will be classified according to its principle use. Accordingly, the group only has three reporting segments as set out 
below. Some of the buildings do have a small retail component (normally at street level), but seldom exceeds 10% of the total GLA per building.

These operating segments are managed separately based on the nature of the operations. For each of the segments, the group’s CEO (the group’s chief 
operating decision-maker) reviews internal management reports monthly. The CEO considers earnings before taxation to be an appropriate measure of 
each segment’s performance.

Property portfolio                              
                                                                                                                           Admin and 
                                                                                                                           corporate 
                                                             Retail          Office      Industrial           Total            costs           Total
For the year ended 31 August 2018                             R’000           R’000           R’000           R’000            R’000           R’000
Property portfolio                                          972 797       1 208 703          18 791       2 194 423            4 668       2 199 091
Investment property income                                  900 339       1 169 563          17 277       2 087 179                -       2 087 179
Net income from facilities management                             -          22 488               -          22 488                -          22 488
Management fees received                                          -               -               -               -            4 668           4 668 
Straight line rental income accrual                          72 458          10 785           1 514          84 756                -          84 756
Property expenses                                          (275 997)       (262 515)           (494)       (539 006)               -        (539 006)
Net property income                                         696 800         940 321          18 297       1 655 417            4 668       1 660 085
Other operating expenses                                          -               -               -               -         (127 428)       (127 428)
Operating income                                            696 800         940 321          18 297       1 655 417         (122 760)      1 532 656
Net interest                                                      -               -               -               -         (755 278)       (755 278)
Net operating income/(loss)                                 696 800         940 321          18 297       1 655 417         (878 039)        777 378
Other income                                                      -               -               -               -            4 621           4 621
Changes in fair values                                     (960 735)        (60 373)          7 486      (1 013 632)        (754 717)     (1 768 339)
Listed property securities and related income                     -               -               -               -           62 348          62 348
Segment profit/(loss) before taxation                      (263 935)        879 947          25 783         641 785       (1 565 786)       (923 991)
Investment property                                       8 080 000       8 417 000         185 000      16 682 000                -      16 682 000
Investment property held for sale                                 -       1 403 000               -       1 403 000                -       1 403 000
Other assets                                                104 259         130 668               -         234 927        3 346 770       3 702 005
Total assets                                              8 184 259       9 950 668         185 000      18 319 927        3 346 770      21 787 005
Total liabilities                                            66 453          61 801               -         128 254       11 197 020      11 325 274
                                    

Property portfolio                              
                                                                                                                           Admin and 
                                                                                                                           corporate 
                                                             Retail          Office      Industrial           Total            costs           Total
For the year ended 31 August 2017                             R’000           R’000           R’000           R’000            R’000           R’000
Property portfolio                                          777 765       1 072 324          28 312       1 878 402            5 416       1 883 818 
Investment property income                                  800 754       1 118 977          29 778       1 949 509                -       1 949 509 
Net income from facilities management                             -          21 951               -          21 951                -          21 951 
Management fees received                                          -               -               -               -            5 416           5 416 
Straight line rental income accrual                         (22 989)        (68 603)         (1 466)        (93 058)               -         (93 058)
Property expenses                                          (226 488)       (186 830)         (2 959)       (416 276)               -        (416 276)
Net property income                                         551 278         885 495          25 354       1 462 126            5 416       1 467 542 
Other operating expenses                                          -               -               -               -         (142 457)       (142 457)
Operating income                                            551 278         885 495          25 354       1 462 126         (137 041)      1 325 085 
Net interest                                                      -               -               -               -         (758 101)       (758 101)
Net operating income                                        551 278         885 495          25 354       1 462 126         (895 142)        566 984 
Other income                                                  2 117           1 666              61           3 844           33 601          37 444 
Changes in fair values                                      465 991         775 728          27 912       1 269 631          (98 894)      1 170 737
Gain on bargain purchase                                          -               -               -               -          237 121         237 121 
Loss on sale of listed securities 
- discontinued operations                                         -               -               -               -          (26 705)        (26 705)
Segment profit before taxation                             1 019 386       1 662 888          53 326       2 735 600         (750 020)      1 985 581
Investment property                                       8 853 490       9 582 000         173 000      18 608 490                -      18 608 490 
Investment property held for sale                                 -         100 000         112 689         212 689                -         212 689 
Other assets                                                 67 113          93 714               -         160 826        3 503 222       3 824 874
Total assets                                              8 920 603       9 775 714         285 689      18 982 005        3 503 222      22 646 053
Total liabilities                                           258 839         376 194           9 154         644 187        9 509 830      10 798 204

DISTRIBUTABLE INCOME

                                                                       Reviewed for     Audited for
                                                                     the year ended  the year ended
                                                                     31 August 2018  31 August 2017
                                                                              R’000           R’000
Non-IFRS information            
Reconciliation of profit before tax to distributable earnings:            
Total segment profit/(loss) before taxation (as per above)                  (923 981)      1 985 581
Net results from discontinued operations                                          -         651 853 
Profit/(loss) for the year                                                  (923 981)      2 637 434
Less: Portion attributable to non-controlling interests                           -        (115 685)
Adjusted for:            
Changes in fair value                                                     1 768 329      (1 170 737)
Rates rebate from council                                                    21 609      
Gain on bargain purchase                                                          -        (237 121)
Straight line rental accrual                                                (84 756)         93 058 
Loss on sale of listed securities                                                 -          26 705 
Amortisation of structuring fees                                             15 342          12 701 
Corporate transaction costs                                                   3 549          40 826 
Antecedent interest                                                          23 558          55 388 
Profit on sale of asset                                                            -          40 871 
Dividend income distributed in previous periods                             (33 183)              - 
Anticipated distribution from listed REIT subsidiaries                            -         114 547 
Consolidation adjustments between group entities:                                 -        (524 327)
Distributable earnings attributable to 
shareholders/owners of the parent                                           790 446         973 659
Less: dividends paid in first 6 months            
Dividend REA Shares                                                         (79 987)        (76 178)
Dividend REB Shares                                                        (424 197)       (389 085)
Distributable income available for distribution at year end                 286 803         508 396
Dividend per REA Share (cents)                                               252.86          240.82 
Dividend per REB Share (cents)                                                92.83          128.35 
Year-on-year distribution growth REA Shares (%)                                5.0%            5.0%
Year-on-year distribution growth REB Shares (%)                             (27.7)%            7.4%

SIGNIFICANT RELATED PARTY TRANSACTIONS
In terms of International Financial Reporting Standards, parties are considered related if one party has the ability to exercise control or 
significant influence over the party making financial or operational decisions. Related parties with whom the group transacted with during the period 
were:      
            
RELATED PARTY TRANSACTIONS AND BALANCES            

                                                                       Reviewed for     Audited for
                                                                     the year ended  the year ended
                                                                     31 August 2018  31 August 2017
                                                                              R’000           R’000
RELATED PARTY TRANSACTIONS            
Mthatha Mall Proprietary Limited            
Asset management fees received                                                4 668           5 416 
Billion Group Proprietary Limited            
Rental warranty income                                                       88 491          85 631 
RELATED PARTY BALANCES            
Billion Group Proprietary Limited            
Deferred purchase consideration payable                                       4 010         155 529
Abacus Holdings Proprietary Limited            
Deferred purchase consideration payable                                      70 000         145 000
            

PAYMENT OF DIVIDEND

Dividend number 4 of 126.43 cents per REA Shares and dividend number 16 of 29.60 cents per REB Shares for the year ended 31 August 2018 will be paid 
to the shareholders in accordance with the abbreviated timetable set out below:            

                                                   2018
Declaration and finalisation date                  Monday, 12 November
Last day to trade (cum dividend)                   Tuesday, 27 November
Securities trade (ex dividend)                     Wednesday, 28 November
Record date                                        Friday, 30 November
Payment date                                       Monday, 3 December

Share certificates may not be dematerialised or rematerialised between Wednesday, 28 November 2018 and Friday, 30 November 2018, both days inclusive.
The dividend will be transferred to dematerialised shareholders’ CSDP/broker accounts on Monday, 3 December 2018. Certificated shareholders’ dividend 
payments will be posted on or paid to certificated shareholders’ bank accounts on or about, Monday, 3 December 2018.

An announcement informing shareholders of the tax treatment of the dividends will be released separately on SENS.

BASIS OF PREPARATION

The results for the year ended 31 August 2018 have been reviewed by the company’s independent auditors, Grant Thornton Johannesburg Partnership. 
These results have been prepared in accordance with International Financial Reporting Standards (IFRS), IAS 34, Interim Financial Reporting, the 
SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Reporting Pronouncements as issued by the Financial 
Reporting Standards Council, JSE Listings Requirements and the requirements of the Companies Act of South Africa. The report of the auditors is 
available for inspection at the company’s registered office.

The directors take full responsibility for the preparation of these results and confirm that the financial information has been correctly extracted 
from the underlying financial statements.

All amendments to standards that are applicable to Rebosis for its financial year beginning 1 September 2017 have been considered. Based on 
management’s assessment, the amendments do not have a material impact on the group’s condensed consolidated financial statements.

The accounting policies are consistent with those applied in the previous consolidated annual financial statements accept for investments in 
subsidiaries which will now be carried at cost. These financial results have been prepared under the supervision of the Chief Financial Officer, M de 
Lange, CA(SA).

Other than the information contained in the updated trading statement published on SENS on 9 November 2018, the directors are not aware of any 
matters or circumstances arising subsequent to 31 August 2018 that require any additional disclosure or adjustment to the financial statements, other 
than as disclosed in this announcement.

CHANGE OF DIRECTORATE

On 18 April 2018, Mr. A Mazwai resigned as the Chief Executive Officer of the company and Dr. SM Ngebulana was re-appointed as the Chief Executive 
Officer of the company. 

Mr. RP Becker was appointed as executive director and Chief Investment Officer on 1 August 2018. Rob is a Chartered Accountant and MBA and is an 
experienced executive having served as Chief Financial Officer of Sun International Limited, Nampak Limited and Robersons Holdings.

Mrs M de Lange has resigned from the board as Chief Financial Officer of the company with effect from 30 November 2018 and will hand over her 
responsibilities and leave the fund on 14 December 2018.

Mrs I King has been appointed as the Chief Financial Officer of the company and an executive director from 1 December 2018. Isabeau is a Chartered 
Accountant and Chartered Management Accountant and has served as Chief Financial Officer of Barlows Equipment and Accor Hotel Group, and served in a 
senior financial postion at Sun International Limited.

PROSPECTS

Rebosis has made good progress in its strategy to be a retail focused company and is well advanced with the commercial property disposal program. The 
company will continue to focus on operational efficiencies, and particularly in filling vacancies at our key retail centers. While the commercial 
portfolio is defensive in nature, management is focused on the disposal program to achieve a loan-to-value ratio of less than 40%. Our portfolio’s 
average escalation is 7%, however growth in distribution for the year ahead will be dependent on improved economic conditions in the retail sector.

By order of the Board

12 November 2018

CORPORATE INFORMATION

Ordinary A share code: REA and ISIN: ZAE000240552
Ordinary B share code: REB and ISIN: ZAE000201687
Alpha code: REBI
JSE sector: Real Estate - 
Real Estate holdings and development
Listing date: 17 May 2011
Number of shares in issue:
REA shares: 63 266 012 (2017: Nil) 
REB shares: 673 289 779 (2017: 642 316 328)
Company registration number: 2010/003468/06
Country of incorporation: South Africa
Website: www.rebosis.co.za

DIRECTORS

ATM Mokgokong*"# (Chairperson)
SM Ngebulana (CEO and Executive Deputy Chairman)
RP Becker (Chief Investment Officer)
M de Lange (CFO)
Z Kogo
WJ Odendaal*#
NV Qangule*#
TSM Seopa*#
M Mdlolo*#
F Froneman*#

*Non-executive # Independent

REGISTERED OFFICE AND COMPANY SECRETARY

2nd Floor, Roland Garros Building, The Campus, Corner Sloane and Main streets, Bryanston, 2191
Private Bag x21 Bryanston 2021 Tel: 011 575 4835

BANKERS
First National Bank (a division of FirstRand Bank Limited)
6th Floor, First Place
Corner Simmonds and Pritchard Streets
Johannesburg
2001
(PO Box 1153, Johannesburg, 2000)

INDEPENDENT AUDITORS

Grant Thornton Johannesburg Partnership 
Chartered Accountants (SA)
Registered Auditors
Wanderers Office Park
52 Corlett Drive
Johannesburg
2196
(Private Bag X10046, Sandton, 2146)

TRANSFER SECRETARIES

Computershare Investor Services Proprietary Limited
Rosebank Towers,
15 Biermann Avenue,
Rosebank, 2196
(PO Box 61051, Marshalltown, 2107)

SPONSOR

Nedbank Corporate and Investment Banking

LEGAL ADVISERS

Bowman Gilfillan
165 West Street
Sandton, 2146
(PO Box 785812, Sandton 2146)
Cliffe Dekker Hofmeyer Inc.
11 Buitengracht Street
Cape Town,
8001
(PO Box 695, Cape Town, 8000)

Related QUERIES

Mr RP Becker CIO
robb@rebosis.co.za


Date: 12/11/2018 07:05:00 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