FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS

Page created by Rene Hart
 
CONTINUE READING
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
FIXED RATE
SENIOR SECURED
BOND OFFER
AUGUST 2016

                 Joint Lead Managers

                    Co-Manager
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Important information and disclaimer

 Important Information
 The offer of fixed rate senior secured bonds (Bonds) by Kiwi Property Group Limited (Kiwi Property) is made in reliance upon the exclusion in clause 19 of
 schedule 1 of the Financial Markets Conduct Act 2013 (FMCA).
 The offer contained in the Terms Sheet is an offer of bonds that have identical rights, privileges, limitations and conditions (except for the interest rate
 and maturity date) as Kiwi Property’s $125 million fixed rate senior secured bonds maturing on 20 August 2021 which are currently quoted on the NZX
 Debt Market under the ticker code KPG010 (KPG010 Bonds). The Bonds are of the same class as the KPG010 Bonds for the purposes of the FMCA and
 the Financial Markets Conduct Regulations 2014 (FMC Regulations).
 Kiwi Property is subject to a disclosure obligation that requires it to notify certain material information to NZX Limited (NZX) for the purpose of that
 information being made available to participants in the market and that information can be found by visiting
 www.nzx.com/companies/KPG/announcements.
 The KPG010 Bonds (which have a fixed interest rate of 6.15% p.a. and a maturity date of 20 August 2021) are the only debt securities of Kiwi Property
 that are in the same class as the Bonds and are currently quoted on the NZX Debt Market.
 Investors should look to the market price of the KPG010 Bonds referred to above to find out how the market assesses the returns and risk premium for
 those bonds.

 Disclaimer
 This presentation is for preliminary information purposes only and is not an offer to sell or the solicitation of any offer to purchase or subscribe for any
 financial products and no part of it shall form the basis of or be relied upon in connection with any contract or commitment whatsoever. The
 information in this document is given in good faith and has been obtained from sources believed to be reliable and accurate at the date of
 preparation, but its accuracy, correctness and completeness cannot be guaranteed.
 All of the data provided in this document is derived from publicly available information in relation to Kiwi Property (including the annual report of Kiwi
 Property for the year ended 31 March 2016), unless otherwise indicated.
 Unless otherwise indicated, all of the numerical data provided in this presentation is stated as at 31 March 2016. All figures are rounded.
 A Terms Sheet dated 23 August 2016 (Terms Sheet) has been prepared in respect of the offer of the Bonds. Investors should not purchase the Bonds
 until they have read the Terms Sheet. Investors should consider the risks that are associated with an investment in the Bonds, particularly with regard to
 their personal circumstances (including financial and tax issues).
 The selling restrictions set out in the Terms Sheet apply to the Bonds.
 This presentation is dated August 2016.

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                              2
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Contents

 Important information and disclaimer                                02   Presented by:
                                                                          Chris Gudgeon, Chief Executive
 Key terms of the bond offer                                         04
                                                                          Gavin Parker, Chief Operating Officer
 Company overview                                                    05

 Pro-forma gearing ratio                                             06

 Strategic and operational overview                                  07

 The Bonds                                                           14

 Appendices                                                          20

      Our retail assets                                              21

      Our office assets                                              23

      Pro-forma key portfolio metrics                                24   Unless otherwise indicated, all
                                                                          numerical data provided in this
      Pro-forma geographic and sector diversification                25   presentation is stated as at
                                                                          31 March 2016.
      Pro-forma tenant diversification                               26   All figures are rounded.

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                3
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Key terms of the bond offer

 Issuer                        Kiwi Property Group Limited
 Instrument                    Fixed rate senior secured bonds (Bonds)
 Issue amount                  Up to $75 million, with the ability to accept oversubscriptions of up to $50 million
 Use of proceeds               Repayment of bank debt and for general corporate purposes
 Tenor                         7 years
 Maturity Date                 7 September 2023
 Interest Rate                 The Interest Rate will be set following the bookbuild on 31 August 2016
 Interest payments             Semi-annual in arrear on 7 March and 7 September
 Guarantors                    The Issuer and its wholly-owned subsidiaries, Kiwi Property Holdings Limited, Sylvia Park Business Centre Limited
                               and Kiwi Property Te Awa Limited on a joint and several basis
 Security                      The Guarantors have granted security over all of their assets under a general security agreement in favour of the
                               Security Trustee for the benefit of all Beneficiaries (including Bondholders, the bank lenders, hedging providers
                               and any new future secured creditors) on an equal ranking basis. The security includes a security interest over all
                               personal property, a charge over real property and an agreement to mortgage in respect of real property and
                               secures all amounts owing to the applicable secured creditors
 Ranking                       Senior secured obligations of the Issuer that will rank equally amongst themselves and equally with all other senior
                               secured obligations owed to Kiwi Property’s other senior secured creditors (including Bondholders, the bank
                               lenders, hedging providers and any new future secured creditors), and ahead of the listed shares in Kiwi
                               Property. In an insolvency of a Guarantor, the claims of these senior secured creditors, including the
                               Bondholders, will (by virtue of that security) rank ahead of all other unsecured creditors of the relevant Guarantor
                               other than certain statutorily preferred creditors
 Credit rating                 Kiwi Property and the Bonds are unrated
 Application amount Minimum of $5,000 and in multiples of $1,000 thereafter
 Quotation                     The Issuer must take any necessary steps to ensure the Bonds are quoted immediately after issue. It is expected
                               that the Bonds will be quoted under the code KPG020 on the NZX Debt Market
 Fees                          Brokerage: 0.50% and Firm fee: 0.25%

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                    4
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Company overview
               As at 31 March 2016

 Proven track                                Sound financial         Solid property          Record FY16
 record                                      position                fundamentals            result
 > New Zealand’s                             > $2.70 billion         > Diversified           > Profit after tax
   largest listed                              total assets            portfolio of retail     $250.8 million,
   property                                                            and office              +117.7% on prior
   company                                   > Conservative            assets
                                                                                               year
                                               gearing of 30.3%
 > Ranked within                                                     > 374,739 sqm net
   the top 15 on the                         > Net tangible            lettable area
   S&P/NZX 50 Index                            assets per share      > 887 tenants
 > ~$2 billion market
                                               $1.34
                                                                     > 98.7%
   capitalisation                            > Weighted                occupancy
 > Internally                                  average term to
                                                                     > 5.1 years
   managed with a                              maturity of             weighted
   22-year record of                           finance debt            average lease
   solid results                               3.9 years               term

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                5
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Pro-forma gearing ratio
               Post balance date acquisition and disposal

 > On 31 May 2016 Kiwi Property acquired a 50% interest in The Base shopping
   centre, Hamilton from The Base Limited (TBL) for $192.5 million
 > On 11 August 2016 Kiwi Property’s $46.8 million sale of Centre Place – South,
   Hamilton, settled
 > The following is a pro-forma calculation showing the impact of these
   transactions on Finance Debt, Total Tangible Assets and the Gearing Ratio

                                                                                        Acquisition of                          Pro-forma post
                                                                           As at       50% interest in      Sale of Centre          acquisition
                                                                       31-Mar-16            The Base         Place – South            and sale
                                                                              $000                 $000                 $000                 $000

 Finance Debt                                                           815,500              192,500             (46,800)             961,200
 Total Tangible Assets                                               2,691,503               192,500             (46,700)          2,837,303
 Gearing Ratio1                                                            30.3%                                                         33.9%

 > TBL has the right to require Kiwi Property to acquire its remaining 50% interest,
   at a price determined by independent valuation, between 2018 and 2021
 1. Ratio of Finance Debt to Total Tangible Assets. Finance Debt, for the purposes of the Gearing Covenant, excludes any subordinated debt and any
    unrealised indebtedness or exposure in respect of a derivative contract before its close-out. Total Tangible Assets, for the purposes of the Gearing
    Covenant, excludes any unrealised amount owing under a derivative contract before its close-out and any deferred tax asset.

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                         6
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Strategic and operational overview
               Our vision, objective and investment strategy

 Our vision
 > To be synonymous with New Zealand’s best retail and workplace experiences

 Our objective
 > To provide investors with a reliable investment in New Zealand property, targeting
   superior, risk-adjusted returns over time through the ownership and active
   management of a diversified high-quality portfolio

 Our investment strategy
 > To invest in a diversified portfolio of retail and office assets that are expected to
   outperform by consistently attracting high levels of tenant demand
      •     We favour diversification as it reduces the volatility of income returns and provides flexibility
            to allocate capital to individual sector opportunities
      •     We have a bias towards the retail sector and specifically regional shopping centres that are
            dominant within their catchments
      •     We favour the Auckland region, given its superior prospects for economic, population and
            employment growth

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                              7
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Strategic and operational overview
               Our vision, objective and investment strategy (continued)

 Our investment strategy (continued)
 Our core portfolio comprises:

 Retail portfolio                                                    Office portfolio

 •    Auckland                                                       •   Auckland
      Dominant regional shopping centres and                             Prime-grade office with desired attributes
      large format retail                                                (quality, floorplate, services, location and
                                                                         car parking)
 •    Outside of Auckland
      Dominant regional shopping centres and                         •   Wellington
      large format retail centres in regions with                        Core government office accommodation
      positive prospects for growth (economic,                           supported by long-term leases to the
      population and employment)                                         Government

 Third party management
 > We also manage properties for third parties and joint owners as this enables us to:
      •     diversify our investments over a greater pool of assets, and
      •     leverage returns by generating additional property management fee income

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                      8
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Strategic and operational overview                                                                 Refer to the appendices (page 24) for
                                                                                                               pro-forma statistics post the acquisition of
                                                                                                                     a 50% interest in The Base shopping
               Key portfolio metrics                                                                            centre and sale of Centre Place – South.

                                                                                                               Occupancy
                                                                                                          %, by net lettable area

                                       No. of             Net lettable        No. of          100%    99.1%                                 98.7%
                                       assets             area (sqm)         tenants
                                                                                              98%                       97.4%
     Retail portfolio                      9                 254,158             812
                                                                                              96%
     Office portfolio                      5                 120,581               75
                                                                                              94%

     Total                                14                 374,739             887          92%

                                                                                              90%
                                                                                                      Retail            Office                Total
                                                                                                                                 48%
                                   Lease expiry profile                                              Weighted average lease term
                                 % portfolio by gross income                                              Years, by gross income
  40%                                                                                           10
                                                                                                                          8.2
  30%                                                                                           8
                                                                                        24%
                                                                                                6                                             5.1
  20%                                    16%                                                           3.9
                               13%                 12%               13%                        4
                      9%
  10%                                                         7%
            3%                                                              3%                  2

   0%                                                                                           0
        Vacant or FY17         FY18      FY19      FY20      FY21    FY22   FY23    FY24+             Retail            Office               Total
        holdover

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                       9
FIXED RATE SENIOR SECURED BOND OFFER - AUGUST 2016 - Amazon AWS
Strategic and operational overview                                                              Refer to the appendices (page 24) for
                                                                                                            pro-forma statistics post the acquisition of
                                                                                                                  a 50% interest in The Base shopping
               Geographic and sector diversification                                                         centre and sale of Centre Place – South.

             Geographic diversification                                                     Sector diversification
                               (by portfolio value)                                              (by portfolio value)

      Auckland
        64%                                                                        Retail
                                                                                    67%

                                                                                                                                                 Office
                                                                                                                                                  31%
                                                                        Hamilton
Christchurch                                                              4%
     9%
                                                                Palmerston
                                                                   North
                             Wellington                             8%                                     Other
                               15%                                                                          2%

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                   10
Strategic and operational review                                                                     Refer to the appendices (page 24) for
                                                                                                                 pro-forma statistics post the acquisition of
                                                                                                                       a 50% interest in The Base shopping
               Tenant diversification                                                                             centre and sale of Centre Place – South.

Total portfolio                                                      Top 20
% of core portfolio gross income                                     % of core portfolio gross income

New Zealand chains                                        30         ● ASB Bank                                7.3             Collectively, our top
                                                                                 1                                                  20 tenants:
Australian and international chains                       25         ● Farmers                                 3.8
Department stores                                           7        ● Progressive Enterprises                 3.2                       Occupy

Supermarkets                                                5        ● Russell McVeagh                         2.5
Independent retailers                                       5        ● Vero Insurance                          2.4
Cinemas                                                     2        ● Foodstuffs                              2.1
                                                                                                                                     48%
Retail                                                    74         ● Bell Gully                              2.0

Banking                                                     6        ● Cotton On Clothing                      2.0

Legal                                                       5
                                                                     ● Just Group                              1.8                   of portfolio area
                                                                     ● Hallenstein/Glasson                     1.6
Government                                                  4                                                                          Contribute
                                                                     ● The Warehouse                           1.6
Insurance                                                   4
                                                                     ● Kmart                                   1.5
Consultancy                                                 2
                                                                     ● Hoyts Cinemas                           1.2
Financial services                                          2                                                                                   39%
                                                                     ● ANZ Bank                                1.0
Other                                                       3
                                                                     ● Whitcoulls1                             1.0
Office                                                    26
                                                                     ● Reading Cinemas                         0.8
                                                                                 1
                                                                     ● Pascoes                                 0.8                 of portfolio income

                                                                     ● Hannahs                                 0.8
                                                                                                                              Have a weighted average
                                                                     ● Valleygirl                              0.8                  lease term of
● Retail portfolio                                                   ● Goldman Sachs                           0.7                  6.8 years
● Office portfolio
● Total portfolio                                                    1. Controlled by the James Pascoe Group

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                        11
Strategic and operational overview
               Development and transaction activity

 Office developments                                            Retail developments             Transactions
                      Wellington                                          LynnMall                        Westgate Lifestyle
                      - Two adjacent buildings                            - Opened the                    - New large format
                        providing 32,000 sqm of                             $39 million                     retail centre
                        Crown                                               award-winning                   (construction
                        accommodation                                       ‘Brickworks’                    completed
                      - Combined $85 million                                entertainment                   July 2016)
                        refurbishment works                                 and dining                    - Cost of $82.5 million
                      - Combined WALT of                                    precinct                      - 8.0 year WALT
                        16.6 years                                        - Immediate
                                                                                                          Centre Place - South
                                                                            positive impact
                                                                                                          - Sold for $46.8 million
                                                                            on sales across
                                                                                                            (settled 11 August
                                                                            the whole
                      Sylvia Park                                                                           2016)
                                                                            centre
                      - New $80 million,
                                                                          Sylvia Park
                        10-level (12,170 sqm)
                                                                          - Secured
                        office development
                                                                            international
                        commencing
                                                                            fashion retailers
                        August 2016 and due                                                               The Base
                                                                            H&M and Zara
                        for completion in                                                                 - Settled the $192.5
                                                                          - Undertaking
                        May 2018                                                                            million acquisition of
                                                                            $19.2 million of
                      - Anchored by                                                                         a 50% interest on
                                                                            development
                        3,324 sqm 12-year lease                                                             31 May 2016
                                                                            works
                        to IAG New Zealand                                                                - Kiwi Property
                                                                          - Target opening
                                                                            dates in spring                 manages the entire
                                                                            2016                            centre

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                              12
Strategic and operational overview
               Forthcoming priorities

 > Integrate the ownership and management of The Base
 > Complete Wellington government office precinct
 > Advance plans to dispose of ~$200 million of non-core assets
 > Open new stores for H&M and Zara at Sylvia Park
 > Advance development and leasing of Sylvia Park office building
 > Evolve plans to further develop Sylvia Park. We are currently evaluating further
   plans with a potential cost of $180 million, including:
      •     a new Galleria mall of up to 20,000 sqm incorporating a department store, international
            mini-majors, retail brands new to New Zealand and a new concept café court
      •     new multi-deck parking including vehicle guidance/signage and valet parking options

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                    13
The Bonds
               Objective

 > Kiwi Property is committed to maintaining a strong financial position and has a
   long history of conservative gearing. The Bonds will:
      •     further diversify our sources of funding
      •     extend the weighted average duration of our funding base
 > Bond proceeds will be used to repay bank debt and for general corporate
   purposes

 Debt maturity profile1                                                               $m        %

 FY17 FY17 $0                                                                              -        -

 FY18 FY18         $50 million                                                        50.0       4.4

 FY19 FY19                                              $258 million                 258.0      22.9

 FY20 FY20                                              $258 million                 258.0      22.9
                                                                                                           ANZ, BNZ, CBA and
 FY21 FY21                                              $259 million                 259.0      23.0       Westpac bank debt
                                                                                                           facilities
 FY22 FY22                 $100 million                              $125 million    225.0      20.0
                                                                                                           Aug-21 Bonds
 FY23 FY23 $0                                                                                              Sep-23 Bonds
                                                                                                        1. Assumes $75 million bond
 FY24 FY24              $75 million                                                   75.0       6.8       issue and repayment /
                                                                                                           cancellation of
                                                                                                           $75 million of short-dated
 Total facilities                                                                   1,125.0    100.0       bank debt facilities.

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                      14
The Bonds
               Security arrangements

 > The Bonds are issued by Kiwi Property Group Limited (the Issuer) and guaranteed
   by its wholly-owned subsidiaries, Kiwi Property Holdings Limited, Sylvia Park Business
   Centre Limited and Kiwi Property Te Awa Limited (together with the Issuer, the
   Guarantors) on a joint and several basis
 > General security granted over all of the assets of the Guarantors
      • Security interest over all personal property
      • Charge over all real property
      • Agreement to grant mortgages in respect of real property following certain trigger events,
          including an Event of Default
 > Restrictions on granting further security interests
 > Security is held for the benefit of Bondholders, bank lenders, hedging providers and
   any new future secured creditors on an equal ranking basis

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                   15
The Bonds
               Covenant and default

 > Gearing Covenant
      •     Group Finance Debt to Total Tangible Assets must not exceed 45%
      •     The pro-forma gearing ratio1 is 33.9%
 > Default
      •     Breach of Gearing Covenant is an Event of Review, requiring rectification within a 13-month
            remedy period (once that breach is disclosed to the Bond Trustee in a director’s report)
 > Events of Default include (among others):
      •     Non-payment of interest or principal
      •     Cross-acceleration
      •     Insolvency

 1. The pro-forma gearing ratio is calculated as at 31 March 2016 and adjusted for the $192.5 million acquisition of a 50% interest in The Base shopping
    centre, Hamilton and the $46.8 million sale of Centre Place – South, Hamilton. Refer to page 6 for further details.

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                         16
The Bonds
               Offer structure

 > Offer size
      •     Up to $75 million, with the ability to accept oversubscriptions of up to $50 million
 > Firm offer
      •     NZX firms, institutional investors and other approved parties are invited to
            participate in the bookbuild process
      •     No public pool
 > Minimum applications
      •     $5,000 and multiples of $1,000 thereafter
 > Fees
      •     Retail brokerage fee of 0.50%
      •     Firm fee of 0.25% to those participating in the bookbuild

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                 17
The Bonds
               Key dates

  Offer launched                                                     Tuesday 23 August 2016

  Roadshow presentations                                             Tuesday 23 August and Wednesday 24 August 2016

  Bookbuild closes                                                   11.00am Wednesday 31 August 2016

  Interest Rate set and
                                                                     Wednesday 31 August 2016
  firm allocations notified

  Settlement and allotment                                           Wednesday 7 September 2016

  Quotation and trading expected to
                                                                     Thursday 8 September 2016
  commence

  Semi-annual interest payment dates                                 7 March and 7 September

  Maturity Date                                                      7 September 2023

Kiwi Property > Fixed rate senior secured bond offer > August 2016                      Vero Centre, Auckland         18
The Bonds
               Key credit strengths

 > New Zealand’s largest listed property company
 > 22-year track record
 > History of conservative gearing
 > Internally managed
 > Strong corporate governance
 > Active asset and capital management
 > Diversified portfolio of high-quality retail and office assets
 > Broad base of high-quality tenants
 > Rental cash flows secured across a broad and high-quality tenant base

Kiwi Property > Fixed rate senior secured bond offer > August 2016         19
Appendices

Abbreviations used in the appendices:
NLA     Net lettable area
WALT    Weighted average lease term
MAT     Moving annual turnover

                                        20
Our retail assets

Centre                                Sylvia Park       Sylvia Park Lifestyle       LynnMall       Westgate Lifestyle1                The Base2
Location                               Auckland                      Auckland      Auckland                  Auckland                 Hamilton
Centre type                             Regional                Large format        Regional             Large format      Regional/large format

Owned since                                Jun-07                      Dec-14         Dec-10                    Sep-15                  May-16
NLA (sqm)                                  68,783                      16,536          37,227                    5,205                   85,256
Tenants (No.)                                  209                         16             142                         3                     168
Carparks (No.)                               3,937                        393           1,353                      622                     3,343
Occupancy (%)                                100.0                      100.0            98.7                    100.0                      95.8
WALT (years)                                    3.6                       4.1              4.6                      8.7                         3.2
MAT ($m)                                     455.2                       N/A            207.6                      N/A                     262.8
Valuation ($m)                               704.0                       69.8           269.0                      70.3                    192.5
Cap. rate (%)                                 6.00                       6.50            6.75                      6.75                     6.63

1. Westgate Lifestyle tenant number and NLA represents only those tenants open and trading at 31 March 2016. At 31 March 2016, the property’s
   ‘on completion’ valuation was assessed as $85.3 million.
2. Acquired on 31 May 2016. Valuation represents a 50% interest. All other statistics represent a 100% management interest.

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                    21
Our retail assets

Centre                     Centre Place North                        The Plaza   North City      Northlands
Location                               Hamilton             Palmerston North        Porirua    Christchurch
Centre type                                  CBD                     Regional     Regional         Regional
Owned since                               Dec-94                       Aug-93      Dec-93     Mar-94/Mar-98
NLA (sqm)                                  16,029                      32,401       25,473           41,571
Tenants (No.)                                   77                        108          105             126
Carparks (No.)                                556                        1,251       1,102            1,716
Occupancy (%)                                 93.2                       100.0       100.0             99.1
WALT (years)                                   3.2                         4.0          4.1             3.2
MAT ($m)                                      58.5                       181.3       104.8            315.5
Valuation ($m)                                65.5                       211.0       109.5            243.0
Cap. rate (%)                                 8.75                        7.00        7.75             7.25

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                            22
Our office assets

Building                            Vero Centre             ASB North Wharf     The Majestic Centre   The Aurora Centre1            44 The Terrace
Location                               Auckland                      Auckland           Wellington            Wellington                Wellington
Grade                                   Premium                       A-grade              A-grade               A-grade                   B-grade
Owned since                                Apr-01                     May-13        Mar-94/Dec-97                  Apr-04                    Sep-04
NLA (sqm)                                  39,530                      21,625                24,604                24,699                    10,123
Typical floor (sqm)                          1,200                      4,000                 1,000           1,100-1,800                       800
Carparks (No.)                                 422                         97                  246                    310                            -
Occupancy (%)                                 99.4                       98.8                  91.9                   98.2                    100.0
WALT (years)                                    5.2                      14.6                   7.1                   18.0                      10.7
Valuation ($m)                               358.0                      187.8                 112.2                 125.9                       35.5
Cap. rate (%)                                 6.13                       6.05                  7.50                   6.75                      7.25

1. The Aurora Centre statistics, excluding the valuation and cap rate, are on completion of the redevelopment. After taking into consideration the
   $4.8 million present value of the estimated costs to complete, as at 31 March 2016, the value of the property on completion is $130.7 million.

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                                       23
Pro-forma key portfolio metrics
               As at 31-Mar-16 restated for 50% acquisition of The Base and disposal of Centre Place - South

                                                                                                             Occupancy
                                                                                                        %, by net lettable area
                                       No. of             Net lettable         No. of       100%
                                                                                                    98.7%                         98.4%
                                       assets             area (sqm)          tenants
                                                                                            98%                   97.4%
     Retail portfolio                      9                 328,481               954
                                                                                            96%
     Office portfolio                      5                 120,581               75
                                                                                            94%
     Total                                14                 449,062             1,029      92%

                                                                                            90%
                                                                                                    Retail         Office         Total
                                                                                                                            48%
                                  Lease expiry profile                                             Weighted average lease term
                               % portfolio by gross income                                              Years, by gross income
40%                                                                                           10
                                                                                                                    8.2
                                                                                              8
30%
                                                                                    22%       6                                   4.9
20%                                     16%                                                          3.8
                              13%                 11%                13%                      4
                    10%
10%                                                          8%
           3%                                                               4%                2

  0%                                                                                          0
       Vacant or FY17         FY18      FY19      FY20      FY21     FY22   FY23    FY24+           Retail        Office          Total
       holdover

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                        24
Pro-forma geographic and sector diversification
               As at 31-Mar-16 restated for 50% acquisition of The Base and disposal of Centre Place - South

             Geographic diversification                                                     Sector diversification
                               (by portfolio value)                                              (by portfolio value)

      Auckland                                                                     Retail
        61%                                                                         69%

                                                                                                                        Office
                                                                        Hamilton                                         29%
                                                                          9%
Christchurch
     9%

                                                           Palmerston
                           Wellington                         North
                                                                                                           Other
                             14%                               7%
                                                                                                            2%

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                          25
Pro-forma tenant diversification
               As at 31-Mar-16 restated for 50% acquisition of The Base and disposal of Centre Place - South

Total portfolio                                                      Top 20
% of core portfolio by gross income                                  % of core portfolio by gross income

New Zealand chains                                        31         ● ASB Bank                                 6.6   Collectively, our top
                                                                                  1                                        20 tenants:
Australian and international chains                       26         ● Farmers                                  3.5
Department stores                                           6        ● Progressive Enterprises                  2.8            Occupy

Supermarkets                                                5        ● Russell McVeagh                          2.2
Independent retailers                                       5        ● Cotton On Clothing                       2.2
Cinemas                                                     2        ● Vero Insurance                           2.1
                                                                                                                           48%
Retail                                                    75         ● The Warehouse                            2.1

Banking                                                     6        ● Foodstuffs                               1.8

Legal                                                       5
                                                                     ● Just Group                               1.8        of portfolio area
                                                                     ● Bell Gully                               1.8
Government                                                  4                                                                Contribute
                                                                     ● Hoyts Cinemas                            1.6
Insurance                                                   4
                                                                     ● Hallenstein/Glasson                      1.6
Financial services                                          2
                                                                     ● Kmart                                    1.3
Consultancy                                                 2                                                                         37%
                                                                     ● ANZ Bank                                 1.0
Other                                                       2
                                                                     ● Whitcoulls1                              1.0
Office                                                    25
                                                                     ● Hannahs                                  0.8
                                                                     ● Mitre 10 MEGA                            0.8      of portfolio income

                                                                     ● Pascoes1                                 0.8
                                                                                                                      Have a weighted average
                                                                     ● Reading Cinemas                          0.7         lease term of
● Retail portfolio                                                   ● Goldman Sachs                            0.7       7.1 years
● Office portfolio                                                   1
                                                                         Controlled by the James Pascoe Group
● Total portfolio

Kiwi Property > Fixed rate senior secured bond offer > August 2016                                                                             26
You can also read