a-reit survey 2012

52
A-REIT SURVEY 2012

Upload: bdo-australia

Post on 07-Mar-2016

215 views

Category:

Documents


1 download

DESCRIPTION

The 2012 Survey covers the 12 month period ending 30 June 2012, a year in which the A-REIT sector recorded an 11% total return and outperformed the broader market following a long period of underperformance.

TRANSCRIPT

Page 1: A-REIT Survey 2012

A-REITSurvey 2012

Page 2: A-REIT Survey 2012

1. GETTInG ThE InsIdE InfoRmATIon .............................. 3

2. Top 3 RAnkEd A-REITs................................................... 4

3. suRvEy bAckGRound .................................................12Participants ...........................................................................................14ranking Criteria ....................................................................................15Survey Period .......................................................................................15

4. sEcToR REvIEw ........................................................... 16Overview ...............................................................................................18returns ..................................................................................................19volatility ................................................................................................21

5. suRvEy fIndInGs ....................................................... 22results – Financial ranking Metrics ................................................. 24results – Investment ranking Metrics ............................................. 24Sector Composition ............................................................................ 25Property valuations ............................................................................ 26Merger and Acquisition Activity ....................................................... 27Sector Gearing ..................................................................................... 28Sources of Debt Funding .................................................................... 29Cost of Borrowings ............................................................................. 29Location of Property Assets ...............................................................30Weighted Average Lease expiry .........................................................31

6. ovERAll RAnkInGs .................................................... 32

7. dETAIlEd suRvEy REsulTs .......................................... 34

8. EXplAnATIon of cRITERIA And RAnkInGs ...............44Financial Criteria .................................................................................44Investment Criteria .............................................................................44Method of ranking ............................................................................. 45

9. coRpoRATE fInAncE AT bdo ...................................... 46Key Contacts ........................................................................................ 47Achievements ......................................................................................48About BDO ..........................................................................................49

10. dIsclAImER .................................................................. 50

11. GlossARy .....................................................................51

2 CONTENTS

conTEnTs

Page 3: A-REIT Survey 2012

3GETTING THE INSIDE INFORMATION

A-REIT SURVEY 2012

1. GETTInG ThE InsIdE InfoRmATIon

Key FINDINGS • 29 of 36 entities surveyed recorded a positive total return

for the year• The Property Index outperformed the All Ordinaries by 18%

in Fy12• volatility of the Property Index was lower than the All

Ordinaries at 30 June 2012• Average increase in property values of 0.5%• entities are still on average trading at a discount to NTA

(22%) but this discount has decreased since 2011 (23%) and 2010 (32%)

Sebastian StevensPartner, Corporate Finance

The BDO Corporate Finance Team is pleased to present the 18th edition of the BDO A-reIT Survey.

The 2012 Survey covers the 12 month period ending 30 June 2012, a year in which the A-reIT sector recorded an 11% total return and outperformed the broader market following a long period of underperformance.

The risk profile of the Sector has reduced significantly since the GFC which saw the Sector lose 70% of its value. A-reIT managers have repaired the balance sheets and reduced the gearing of a number of entities, exited many risky investments, reduced their exposure to offshore assets and restored distribution payout ratios to more appropriate levels.

In an uncertain investment environment, those A-reITs that have de-risked themselves are an attractive investment proposition, given the quality of the assets that they own, and the visibility they offer around future earnings and distributions. The major A-reITs are well positioned to withstand any future economic downturn, and should perform strongly if and when a sustained property recovery eventuates.

However, at the smaller end of the spectrum, a number of A-reITs have yet to adequately resolve issues around gearing and underperforming assets. These A-reITs will continue to be subject to investor uncertainty and remain marked down by the market.

The year ahead therefore represents another interesting (and hopefully positive) year for the Sector.

On behalf of our national Corporate Finance team, we congratulate the winner of the 2012 Survey, Ingenia Communities Group.

We hope you enjoy reading the 2012 Survey and we wish you all the best for 2013.

Best regards

Page 4: A-REIT Survey 2012

4 TOP 3 RANKED A-REITS

2. Top 3 RAnkEd A-REITs

Page 5: A-REIT Survey 2012

5TOP 3 RANKED A-REITS

A-REIT SURVEY 2012

Top 3RAnkEd EnTITIEs hIGhlIGhT ThE dIvERsITy of ThE sEcToR

GRowThpoInTGRowThpoInT pRopERTIEs AusTRAlIA RAnkEd numbER Two followInG A pERIod of solId opERATInG pERfoRmAncE

wEsTfIEldThE hIGh quAlITy GlobAl poRTfolIo of wEsTfIEld GRoup sAw IT RAnkEd numbER ThREE

InGEnIAInGEnIA communITIEs GRoup RAnkEd numbER onE on ThE bAck of A sTRonG IncREAsE In nTA

Page 6: A-REIT Survey 2012

6 TOP 3 RANKED A-REITS

IngenIa CommunItIes group

Ingenia Communities Group (INA – formerly ING real estate Community Living Group) owns, manages and develops a diversified portfolio of seniors housing communities. The stapled group has total look-through assets under management of $429m with operations located predominately in Australia and the united States.

INA’s securities performed strongly in the 12 months to 30 June 2012, with a total one year return of 74%. Included in this total return was a distribution of 0.5 cents per security – the first time INA has declared a distribution since 2008.

Overall look-through gearing for INA has reduced from 69% in Fy11 to 52% in Fy12. This was largely driven by the sale of INA’s highly geared uS non-New york assets in November 2011, coupled with the positive impact of a substantial valuation uplift from INA’s New york portfolio.

The valuation uplift of $30m in INA’s New york portfolio was principally driven by increased investor demand for quality, yield-driven seniors housing assets as well as the strong increase in occupancy rates over the year.

A-REIT SURVEY 2012

kEy hIGhlIGhTs of InA’s pERfoRmAncE In fy12 IncludE:

• INA’s net profit increased to $34m from $13m in Fy11

• A 31% increase in its net asset value

• A one year return of 74%, the second highest one year return in the Survey, and a 67% return over the last three years, the second highest three year return in the Survey.

Page 7: A-REIT Survey 2012

Having rebuilt the Group from the precarious position of several years ago, security holders can be assured that the Board and management will continue to exercise extreme diligence in the allocation of capital. We will continue our rigorous assessment of internal and external growth opportunities while maintaining a balance with a possible buyback to security holders.sImon owEn cEo

7TOP 3 RANKED A-REITS

74%onE yEAR RETuRn

100%TAX dEfERREd dIsTRIbuTIon

11yEARs wAlE

31%IncREAsE In nTA pER sEcuRITy

Page 8: A-REIT Survey 2012

kEy hIGhlIGhTs of GRowThpoInT’s pERfoRmAncE In fy12 IncludE:

• A very high portfolio occupancy of 99% and a WALe of 7.2 years

• A total return of 21.6% for Fy12 and 19.7% for the three years to 30 June 2012

• The GOZ security price has traded at a premium to its NTA since January 2012.

By continuing its steady growth and providing a stable and growing distribution yield, Growthpoint Properties Australia has further established itself as a consistent, income producing investment, despite turbulent financial markets. TImoThy collyERmAnAGInG dIREcToR

8 TOP 3 RANKED A-REITS

A-REIT SURVEY 2012

growthpoInt propertIes australIa

Growthpoint Properties Australia (GOZ) owns a diversified portfolio of 41 modern, well leased office and industrial properties with a book value of $1.4b.

During Fy12 GOZ acquired, or contracted to acquire, six properties, for a total price of $346m (before transaction costs), at an average initial yield of 8.9%.

Page 9: A-REIT Survey 2012

9TOP 3 RANKED A-REITS

A-REIT SURVEY 2012

22%onE yEAR RETuRn

17.6cEnTs full yEAR dIsTRIbuTIon

100%TAX dEfERREd dIsTRIbuTIon

7.2yEARs wAlE

Page 10: A-REIT Survey 2012

We are confident in the future of the Group’s business model and opportunities for growth. We continue to pursue our strategic plan focussed on investing and developing world class iconic retail destinations in major cities globally.pETER lowy And sTEvEn lowy Amco-cEos

10 TOP 3 RANKED A-REITS

A-REIT SURVEY 2012

westfIeld group

Westfield Group (WDC) is Australia’s largest reIT, with total assets as at 30 June 2012 of $34b.

WDC has interests in 109 shopping centres across Australia (42), the united States (47), the united Kingdom (5), Brazil (4) and New Zealand (11), containing approximately 24,000 individual retail outlets.

Fy12 was a period of strong operating performance for WDC with income growth and comparable specialty sales growth in each of its operating regions, reflecting the high quality of WDC’s portfolio globally. Global occupancy levels increased to 97.5%.

Page 11: A-REIT Survey 2012

kEy hIGhlIGhTs of wEsTfIEld GRoup’s pERfoRmAncE In fy12 IncludE:

• Being one of three entities that traded at a premium to NTA through Fy12 (24%)

• Maintaining a strong balance sheet with gearing at 32% and available liquidity of $7b

• reporting a small increase of 1% in its NTA through the year.

11TOP 3 RANKED A-REITS

A-REIT SURVEY 2012

16%onE yEAR RETuRn

48.95cEnTs full yEAR dIsTRIbuTIon

24%pREmIum To nTA

32%GEARInG

Page 12: A-REIT Survey 2012

12 SURVEY BACKGROUND

3. suRvEy bAckGRound

Page 13: A-REIT Survey 2012

13SURVEY BACKGROUND

A-REIT SURVEY 2012

36pARTIcIpAnTs IncludEd In ThE 2012 suRvEy

$138bcombInEd AssETs of pARTIcIpAnTs

56%of ThE EnTITIEs suRvEyEd ARE clAssIfIEd As dIvERsIfIEd

Page 14: A-REIT Survey 2012

14 SURVEY BACKGROUND

PArTICIPANTSThe 2012 Survey incorporates entities within the A-reIT sector and listed on the Australian Securities exchange as at 30 June 2012. Thirty-six entities with combined total assets of $138b have been included in the 2012 Survey. entities that have been classified as property developers, or have market capitalisations of less than $20m, have been excluded from the 2012 Survey.

each year the eligibility of participants for inclusion in the BDO A-reIT Survey is reassessed.

ENTITY NAME SIZE1 SUB-SECTOR

Abacus Property Group 2,107 Diversified

ALe Property Group 848 Diversified

Aspen Group 587 Diversified

Astro Japan Property Group 1,322 Diversified

Australand Property Group 3,997 Diversified

Australian education Trust 358 Office

Brookfield Prime Property Fund 843 Office

Bunnings Warehouse Property Trust 1,335 retail

Carindale Property Trust 673 retail

Centro retail Australia 5,097 retail

CFS retail Property Trust 8,434 retail

Challenger Diversified Property Group 880 Diversified

Charter Hall Group 878 Diversified

Charter Hall retail reIT 1,945 retail

Commonwealth Property Office Fund 3,714 Office

Cromwell Property Group 1,838 Diversified

Dexus Property Group 7,364 Diversified

Galileo Japan Trust 792 Diversified

Generation Healthcare reIT 208 Diversified

Goodman Group 8,220 Industrial

GPT Group 9,001 Diversified

Growthpoint Properties Australia 1,607 Diversified

IeF real estate entertainment Group 239 Diversified

Ingenia Communities Group 458 Diversified

Investa Office Fund 2,503 Office

Mirvac Group 8,411 Diversified

Mirvac Industrial Trust 227 Industrial

Multiplex european Property Fund 337 retail

real estate Capital Partners uSA Property Trust 129 retail

rNy Property Trust 474 Office

Stockland Property Group 14,534 Diversified

Thakral Holdings Group 1,064 Diversified

Trafalgar Corporate Group 97 Office

Trinity Limited 124 Diversified

Westfield Group 33,670 retail

Westfield retail Trust 13,340 retail

1. Total reported assets as at 30 June 2012 (millions)

Page 15: A-REIT Survey 2012

15SURVEY BACKGROUND

A-REIT SURVEY 2012

rANKING CrITerIAexplanation of the criteria used in the 2012 Survey together with the methods of weighting and ranking is included at Section 8.

A summary of the criteria and their weightings for the 2012 Survey is provided below.

RANKING CRITERIA WEIGHTING %

Operating Cash yield (on net assets) 15

Distribution yield 10

Tax Deferred Distribution Percentage 10

Movement in NTA 15

Premium/Discount to NTA 15

Total Financial Criteria 65

Total return (One year) 20

Total return (Three year) 10

volume of Trading on ASX 5

Total Investment Criteria 35

TOTAL OVERALL 100

Survey PerIOD The 2012 Survey only takes into account information disclosed in each entity’s annual report for the year ended 30 June 2012. For those entities with 31 December year ends, half year reports to 30 June 2011 and 2012 have been used together with the annual report to 31 December 2011 to create comparable results for the year ended 30 June 2012.

Page 16: A-REIT Survey 2012

16 SECTOR REVIEW

4. sEcToR REvIEw

Page 17: A-REIT Survey 2012

17SECTOR REVIEW

A-REIT SURVEY 2012

11% ToTAl RETuRn of pRopERTy IndEX foR fy12

67% pRopERTy IndEX REmAIns 67% off ITs 2007 hIGhs

81%of EnTITIEs REcoRdEd posITIvE onE yEAR RETuRns

Page 18: A-REIT Survey 2012

18 SECTOR REVIEW

OvervIeWThe A-reIT sector performed strongly in the 12 months to 30 June 2012.

Following the GFC, the risk profile of the Sector has now been significantly reduced. Capital management initiatives have helped repair many of the previously over-extended balance sheets, while many A-reITs have now exited their more risky operations and reduced their exposure to offshore investments. Distribution payout ratios have been restored to more appropriate levels.

Those A-reITs that have de-risked themselves now represent an attractive defensive investment proposition, given their focus on high quality property assets and their improving distributions. As noted on page 31 of the Survey, the weighted average lease expiry for the A-reITs surveyed is 6.2 years, which provides a high level of certainty around future cash flows and distributions.

Several entities are now trading at a premium to their NTA, including Goodman Group, which traded at an average premium over its NTA of 31% throughout Fy12, and Westfield Group at 24%. During the 12 months to 30 June 2012, a number of A-reITs undertook security buy-backs, often at large discounts to NTA. This has had the impact of increasing earnings and distributions per security, and has generally been looked on favourably by the market.

Following on from the significant acquisition activity detailed in the 2011 Survey, 2012 saw a number of corporate acquisitions announced and completed. Again, offshore acquirers were at the forefront, taking advantage of the opportunity to acquire high quality assets at less than NTA. In particular, we farewell the winner of our 2011 Survey, Charter Hall Office reIT, which was acquired by a consortium led by reco Ambrosia Pte Ltd (an affiliate of the Government of Singapore Investment Corporation Pte Ltd) and delisted from the ASX on 1 May 2012.

The lack of property development activity undertaken during and since the GFC has resulted in limited new property supply entering the market place. With interest rates falling, and potentially trending lower still, and A-reITs forecasting increasing distributions, the near term future of the Sector looks positive.

Page 19: A-REIT Survey 2012

19SECTOR REVIEW

reTurNS

The performance of the A-reIT sector (based on the Property Index) relative to the All Ordinaries for the period between February 2007 (the date when the Property Index reached its all time high) and 30 June 2012, is set out below.

CAPITAL RETURNS OF PROPERTY INDEx AND ALL ORDINARIES INDEx – FEBRUARY 2007 TO JUNE 2012

100%

ALL ORDINARIES

S&P/ASX 200 PROPERTY INDEX

2011 20122010200920082007

Source: Bloomberg

Page 20: A-REIT Survey 2012

20 SECTOR REVIEW

The one, three and five year total annual (capital and dividend) returns to 30 June 2012 for each of the A-reITs that are members of the Property Index are set out in the table below.

TOTAL ANNUAL RETURNS FOR PROPERTY INDEx MEMBERS TO 30 JUNE 2012

A-REIT NAME ASx CODE1 YEAR

RETURN3 YEAR

RETURN5 YEAR

RETURN

Stockland Trust Group SGP -2.8% 5.3% -10.5%

GPT Group GPT 10.3% 17.0% -24.7%

Mirvac Group MGr 9.4% 12.5% -19.4%

Dexus Property Group DXS 12.2% 14.1% -6.8%

Australand Property Group ALZ -6.2% 12.3% -12.4%

Charter Hall Group CHC 14.6% 11.6% -20.0%

Abacus Property Group ABP -4.4% 10.7% -19.7%

Westfield Group WDC 16.3% 8.8% -3.5%

Westpac retail Trust WrT 12.8% n.a. n.a.

CFS retail Property Trust CFX 14.8% 13.0% 4.6%

Centro retail Australia CrF n.a. n.a. n.a.

Charter Hall retail reIT CQr 11.8% 15.8% -10.1%

Bunnings Warehouse Property Trust BWP 10.3% 12.6% 3.4%

Commonwealth Property Office Fund CPA 14.9% 13.6% -3.3%

Investor Office Fund IOF 12.5% 21.5% -8.6%

Goodman Group GMG 10.0% 36.8% -29.2%

S&P/ASx 200 (GICS) Property Accumulation Index 11.0% 12.3% -12.3%

Source: uBS

• The total return (capital and dividends) for the Property Index for the 12 months to 30 June 2012 was 11.0%. The equivalent return for the S&P/ASX 200 All Ordinaries Index was negative 6.7%.

• Despite the strong performance during Fy12, the Sector has not recovered relative to other equity indices since the GFC. Whilst the Property Index has somewhat recovered from its lows of March 2009 (when it was approximately 80% below its February 2007 high), at 30 June 2012 it remained 67% off its high.

• The Property Index has averaged a total annual return of negative 12.3% over the last five years (being the period 1 July 2007 to 30 June 2012). Only two of the A-reITs that comprise the Property Index (CFS retail Property Trust and Bunnings Warehouse Property Trust) have recorded a positive return over this period.

• Westfield, Australia’s largest reIT (which comprises 29% of the Property Index) recorded a strong 16.3% return for the year ending 30 June 2012, outperforming the Property Index.

• Seven entities recorded negative returns for the period (2011 Survey: 10).

A-REIT SURVEY 2012

Page 21: A-REIT Survey 2012

21SECTOR REVIEW

vOLATILITyThe volatility of the Property Index compared to the All Ordinaries (for the period between February 2007 and 30 June 2012) is set out below. volatility has been calculated on an annualised rolling one month ‘Close-Close’ basis.

• Between February 2007 and November 2008, the Sector’s volatility increased measurably as the real risks of the Sector became apparent and it was exposed to the full impact of the GFC.

• volatility reached its peak in October 2008 when the Property Index moved more than 5% in a day on 13 occasions out of 23 trading days, exhibiting significantly more volatility than the All Ordinaries.

• volatility has subsequently declined as recapitalisations and other capital management initiatives have reduced the Sector’s perceived risk, although there was an uptick in volatility during the middle of 2011.

• The volatility of the Sector is now generally consistent with the volatility of the All Ordinaries.

VOLATILITY OF ALL ORDINARIES AND PROPERTY INDEx

40%

80%

120%

201220092007

ASX ALL ORDINARIESASX PROPERTY 200 INDEX

A-REIT SURVEY 2012

Page 22: A-REIT Survey 2012

22 SURVEY FINDINGS

5. suRvEy fIndInGs

Page 23: A-REIT Survey 2012

23SURVEY FINDINGS

A-REIT SURVEY 2012

sEvEnEnTITIEs dId noT pAy A dIsTRIbuTIon duRInG fy12

0.5%AvERAGE IncREAsE In pRopERTy vAluEs

22%mEdIAn dIscounT To nTA

40%AvERAGE GEARInG of suRvEy EnTITIEs

Page 24: A-REIT Survey 2012

24 SURVEY FINDINGS

reSuLTS – FINANCIAL rANKING MeTrICS

RANKING CRITERIAHIGH

– FY12LOW

– FY12MEDIAN

– FY12MEDIAN

– FY11

Cash yield on Weighted Average Net Assets 25.8% -11.1% 6.5% 6.7%

Distribution yield 106.3% 0% 6.9% 6.2%

Tax Deferred Distributions 100.0% 0% 34.0% 26.6%

Movement in NTA 36.7% -68.6% -1.8% 0.5%

Premium/(Discount) to NTA 30.9% -94.9% -22.3% -23.3%

The 2012 Survey has again presented some very interesting results in the financial criteria:• The median operating cash yield has remained relatively steady compared to Fy11. Managers

continue to undertake active portfolio management to improve rental yields.• Seven entities did not pay a distribution during Fy11 (compared with 12 from the previous year),

resulting in an increase in the median distribution return.• Following an increase in the NTA in Fy11, the median NTA has fallen slightly in Fy12. A major

contributor to this fall in NTA was the impact of lower interest rates which in many instances generated a non-cash mark-to-market loss on the interest rate swaps (derivatives) held by entities. This also had the effect of increasing the balance sheet liability for derivatives, resulting in a lower NTA.

• The Sector continues to trade at a substantial discount to NTA (median discount of 22%). As security prices have increased, this discount has reduced slightly compared to the Fy11 discount (23%).

reSuLTS – INveSTMeNT rANKING MeTrICS

RANKING CRITERIAHIGH

– FY12LOW

– FY12MEDIAN

– FY12MEDIAN

– FY11

Total return (One year) 189.5% -44.1% 12.3% 12.5%

Total return (Three year) 69.2% -41.4% 14.7% -10.2%

volume of Trading on ASX 292.8% 1.8% 35.8% 43.3%

The median total return (capital and dividends) for Fy12 of the entities surveyed was 12.3%, extending the recovery in Sector returns following a 12.5% median return for surveyed entities in Fy11. This reflects the increasing confidence in the Sector after initiatives undertaken to reduce the Sector’s perceived risk. A-reITs are an attractive investment proposition, given the quality of the assets that they own, and the visibility they offer around future earnings and distributions.

• 29 entities out of 36 achieved positive returns in Fy12 (81%), with 75% of entities achieving positive returns in Fy11.

• Mirvac Industrial Trust (MIX) achieved the highest return for the year (190%), with its unit price rising from 3.8 cents at 30 June 2011 to 11.0 cents at 30 June 2012 in recognition of management’s stabilisation of MIX’s capital base.

• Ingenia Communities Group (74% one year return) also performed strongly in Fy12.• The median three year return has increased from negative 10.2% to 14.5%, while 34 entities

recorded positive three year returns, a large increase from only ten entities in Fy11.• In 2012, liquidity was at a more historically consistent level. Trading volumes evident in previous

periods, associated with a high number of sellers in the market and an increased number of capital raisings, no longer had an impact on liquidity.

A-REIT SURVEY 2012

Page 25: A-REIT Survey 2012

25SURVEY FINDINGS

SeCTOr COMPOSITION The combined market capitalisation of all 36 Sector participants totalled $79b at 30 June 2012.

The 16 entities that comprise the leading A-reIT Property Index (the S&P/ASX200 Property Index) make up 94% ($75b) of this total.

The Sector continues to be dominated by Westfield Group which represented nearly 29% of the Property Index as at 30 June 2012. However, we note that this is a substantial reduction from 30 June 2009 when Westfield Group represented almost 46% of the Property Index. The reduction in Westfield Group’s weighting is due to the divestment by Westfield Group of various assets into the Westfield retail Trust, as well as the strong recovery in the security prices of other Property Index members.

The next largest entities were Westfield retail Trust, which comprised 12% of the Property Index, and Stockland Trust Group, which comprised 9%.

The 20 non-Property Index members contribute $4b (6%) to the combined market capitalisation of the Sector at 30 June 2012.

Set out below is the proportion of the Sector’s total market capitalisation that each sub-sector (retail, industrial, commercial and diversified) comprises.

Given that the retail sub-sector has Westfield Group and Westfield retail Trust as members, this sub-sector contributes $41b (51%) to the Sector’s market capitalisation.

COMPOSITION OF PROPERTY INDEx BY ENTITY

STOCKLAND TRUST GROUP

WESTFIELD RETAIL TRUST

GOODMAN GROUP

MIRVAC GROUP

DExUS PROPERTY GROUP

CFS RETAIL PROPERTY TRUST

GPT GROUP

WESTFIELD GROUPOTHER

COMPOSITION OF SECTOR BY SUB-SECTOR

OFFICE

RETAIL

DIVERSIFIED

INDUSTRIAL

A-REIT SURVEY 2012

Page 26: A-REIT Survey 2012

26 SURVEY FINDINGS

PrOPerTy vALuATIONS In our 2011 Survey we noted that following two years of downward pressure on property valuations, there was increasing evidence to suggest that valuations and capitalisation rates had stabilised.

The findings from our 2012 Survey indicate that this period of stabilisation has continued with values increasing on average by 0.5% during the 12 months to 30 June 2012.

The figure below illustrates the distribution of valuation movements of the entities surveyed. Of the 36 entities surveyed, 22 entities recorded valuation increases with ten experiencing valuation decreases (four had no movements in their property valuations).

retail and diversified properties performed the strongest throughout Fy12.

Aspen Group recorded a 12% increase in the value of its investment portfolio during the financial year (a revaluation increase of $42m) resulting from strong rental revisions and new leasing initiatives.

Carindale Property Trust’s main asset, a 50% interest in the Westfield Carindale shopping centre in Brisbane, was independently valued as at 30 June 2012 at $669m, reflecting a revaluation surplus of approximately $65m (11%). The property was redeveloped during Fy12 with the valuation undertaken on the basis that the redevelopment had been completed by year end – the redevelopment was expected to reach practical completion on 9 August 2012.

NUMBER OF ENTITIES BY VALUATION INCREMENTS WITH PRIOR YEAR COMPARISON

2 4 9 17 8

< -10% -10% > -5% -5% > = 0% 0% > 5% > 5%

12 19 311

20122011

1.5%AvERAGE pRopERTy RE-vAluATIon RETAIl (2011: -6%)

0% AvERAGE pRopERTy RE-vAluATIon offIcE (2011: 2.3%)

A-REIT SURVEY 2012

Page 27: A-REIT Survey 2012

27SURVEY FINDINGS

MerGer AND ACQuISITION ACTIvITyWe noted in the Fy11 Survey the large discounts to NTA experienced by the smaller capitalised reITs contributed to an increase in acquisition activity and consolidation at that end of the Sector. During Fy12, the number of merger and acquisition transactions within the Sector declined, however the overall average transaction size increased as the transaction activity focussed primarily on mid-cap reITs.

Despite the sustained impact of the high Australian dollar, acquisitions were again led by foreign investment, in particular from North America. Overseas buyers have been attracted to Australian reITs for two reasons. Firstly, some buyers have capitalised on depressed Security prices in order to acquire foreign real estate in recovering markets at below asset valuation.

Secondly, Australian real estate remains attractive to overseas investors due to the stable economy, and the underlying quality of assets with high occupancies and strong tenant registers.

Major Sector acquisitions announced and/or completed during Fy12 are detailed below. In addition to those acquisitions listed, we note the merger of Centro Properties Group and Centro retail Trust into a new entity, Centro retail Australia. This merger resulted in a resolution to the debt re-financing issues that had been facing the Centro entities.

TARGET ACqUIRERLOCATION OF ACqUIRER

DATE ANNOUNCED

DATE COMPLETED

DISCOUNT TO NTA

eDT retail Trust ePN Group uS May 2011 September 2011 -17%

Charter Hall Office reIT

reco Ambrosia Pte Ltd & other investors

Singapore August 2011 April 2012 -4%

Tishman Speyer Office Fund

uS Office Holdings uS February 2012 March 2012 -27%

Thakral Holdings Group

Brookfield Asset Management

Canada April 2012 September 2012 -16%

A-REIT SURVEY 2012

0% AvERAGE pRopERTy RE-vAluATIon offIcE (2011: 2.3%)

-0.5% AvERAGE pRopERTy RE-vAluATIon IndusTRIAl (2011: 3.9%)

-0.5%AvERAGE pRopERTy RE-vAluATIon dIvERsIfIEd (2011: 0.3%)

Page 28: A-REIT Survey 2012

28 SURVEY FINDINGS

A-REIT SURVEY 2012

SeCTOr GeArING Average gearing across all 2012 Survey participants has decreased substantially during Fy12 with the average gearing falling to 40% from the Fy11 level of 47%. The primary reason for such a large decrease is the removal of a number of highly geared entities from the Fy12 Survey (including Tishman Speyer Office Fund, eDT retail Trust and the Centro entities) that had skewed the average level of gearing in recent years.

There remains a clear distinction between the gearing levels of the larger and smaller reITs. Through a combination of capital raisings, asset sales and other capital management initiatives, a number of the more established entities in the Sector took the opportunity to repair their balance sheets during 2009 and 2010 and reduce gearing levels.

reITs with market capitalisations of over $1b now have average gearing levels of 25%. (Gearing is defined as net debt (interest bearing liabilities less cash) divided by total assets).

However, smaller entities in the Sector found accessing liquidity (both equity and debt) more difficult, and a number of these entities continue to have very leveraged balance sheet positions. A-reITs with market capitalisations of less than $1b now have average gearing levels of 47%.

The smaller entities have not been able to raise sufficient equity capital, or had lower quality assets that were not easily able to be offloaded (or were sold at a large discount to valuation), to offset the effect of declining asset values on gearing. This level of gearing is simply not sustainable in the medium to long term, given current investor and bank sentiment.

SECTOR GEARING HISTORY (AVERAGE OF PARTICIPANTS)

0%

20%

10%

30%

40%

50%

201220051998

AVERAGE GEARING BY SUB-SECTOR WITH PRIOR YEAR COMPARISON

53.6% 47.8% 43.1% 50.8%35.4% 42.5% 40.5% 44.7%

20122011

RETAIL OFFICE DIVERSIFIED INDUSTRIAL

Page 29: A-REIT Survey 2012

29SURVEY FINDINGS

A-REIT SURVEY 2012

SOurCeS OF DeBT FuNDINGA variety of debt funding sources are important to A-reITs in order to diversify their sources of debt, and to lower their reliance on mainstream banks. However, many sources of funding are only accessible to the larger reITs.

As set out in the figure below, the majority of debt is bank funded. For many of the smaller reITs, this represents the only source of funding available.

rated medium term notes continue to be an increasingly popular debt source, but are limited to a minority of A-reITs that have been able to secure suitable institutional ratings. Westfield Group and Stockland Trust Group are two of the larger holders of medium term notes.

CMBS (mortgage backed securities that are then pooled) funding is limited to only four reITs (primarily with uS asset exposure), and has been reducing in size over recent years.

COST OF BOrrOWINGS The cost of an entity’s borrowings reflects a number of factors, including the lender’s assessment of the borrower’s risk and of the quality and location of assets securing the borrowings, and the borrower’s gearing and interest coverage. Overall, during Fy12 the Sector’s average weighted average interest rate (being a weighted average of the cost of all finance facilities of an entity) reduced to 6.1%, reflecting the lower funding cost environment.

entities with operations in the united States and Japan continue to access borrowing facilities at a far cheaper cost than Australian based A-reITs.

The retail and diversified sub-sectors recorded the highest weighted average interest rates of 6.2%.

The industrial sub-sector had the lowest result of 4.5%.

MAJOR FUNDING SOURCE WITH PRIOR YEAR COMPARISON

20122011

57.7% 50.5%

BANK DEBT

28.5% 34.8%

MEDIUM TERMNOTES

4.6%1.4%

CMBS

9.2% 13.3%

OTHER

WEIGHTED AVERAGE INTEREST RATE BY SUB-SECTOR WITH PRIOR YEAR COMPARISON

6.2%6.6% 6.1%6.3% 6.2%6.1% 4.5%5.7%

20122011

RETAIL OFFICE DIVERSIFIED INDUSTRIAL

Page 30: A-REIT Survey 2012

30 SURVEY FINDINGS

A-REIT SURVEY 2012

LOCATION OF PrOPerTy ASSeTSFollowing a strong period of global expansion up to 2007, the GFC has resulted in a retreat from abroad by the sector, as many reITs suffered large declines in the values of their overseas investments.

However, two large-cap reITs, Westfield Group and Goodman Group, have retained a global model and continue to have significant exposures in America, europe and Asia.

Detailed opposite is a breakdown of property assets by location over the five years to 30 June 2012.

The proportion of property assets located in Australia has increased significantly in recent years to 81% at 30 June 2012. This compares with only 64% of assets being located in Australia at 30 June 2007.

There was again a decline in the proportion of international assets during Fy12, reflecting both the scaling back of international operations (and in particular uS assets) and the takeovers of a number of entities with uS assets (Tishman Speyer Office Fund, eDT retail Trust and Charter Hall Office reIT). Notwithstanding this decline, approximately 11% of property assets remain located in the uS. Ten entities continue to own property assets in the uS, totalling almost $9b.

LOCATION AND VALUE OF PROPERTY ASSETS

AUSTRALIA 81%

US 11%

EUROPE 5%ASIA 3% NEW ZEALAND 1%

Australia

FY11FY12 FY10 FY09 FY08 FY070%

100%

AUSTRALIA US EUROPE ASIA NZ

Page 31: A-REIT Survey 2012

31SURVEY FINDINGS

A-REIT SURVEY 2012

WeIGHTeD AverAGe LeASe eXPIryThe weighted average term to expiry for leases is a measure of the security and stability of future tenure and income; however a shorter term to expiry in some situations may be viewed as a positive, as it allows for earlier rental re-negotiations to take advantage of any market movements.

The average WALe of those entities surveyed increased in Fy12 to 6.2, up from 5.6 in Fy11.

The retail sub-sector had the highest average lease expiry of 6.9 years, as a result of trusts such as Charter Hall retail Fund (11 years), Bunnings Warehouse Property Trust (eight years) and Multiplex european Property Fund (eight years) having WALes significantly above the Sector average.

The sub-sector with the shortest WALe is industrial at 4.9 years.

WALE BY SUB-SECTOR WITH PRIOR YEAR COMPARISON

20122011

INDUSTRIALDIVERSIFIEDOFFICERETAIL

6.3 6.2 6.8 4.46.9 5.6 6.2 4.9

Page 32: A-REIT Survey 2012

32 OVERALL RANKINGS

6. ovERAll RAnkInGs

GRowThpoInTGRowThpoInT pRopERTIEs AusTRAlIA RAnkEd numbER Two followInG A pERIod of solId opERATInG pERfoRmAncE

wEsTfIEldThE hIGh quAlITy GlobAl poRTfolIo of wEsTfIEld GRoup sAw IT RAnkEd numbER ThREE

InGEnIAInGEnIA communITIEs GRoup RAnkEd numbER onE on ThE bAck of A sTRonG IncREAsE In nTA

Page 33: A-REIT Survey 2012

33OVERALL RANKINGS

ovERAll RAnkInGsRANK ENTITY

1 Ingenia Communities Group

2 Growthpoint Properties Australia

3 Westfield Group

4 Australian education Trust

5 Charter Hall Group

6 GPT Group

7 Multiplex european Property Fund

8 Trafalgar Corporate Group

9 ALe Property Group

10 Cromwell Property Group

11 Goodman Group

12 Mirvac Industrial Trust

13 Generation Healthcare reIT

14 Astro Japan Property Group

15 Charter Hall retail reIT

16 Investa Office Fund

17 CFS retail Property Trust

18 Carindale Property Trust

19 Abacus Property Group

20 Dexus Property Group

21 Westfield retail Trust

22 Commonwealth Property Office Fund

23 Thakral Holdings Group

24 Aspen Group

25 Australand Property Group

26 Centro retail Australia

27 Bunnings Warehouse Property Trust

28 Trinity Limited

29 Challenger Diversified Property Group

30 Mirvac Group

31 rNy Property Trust

32 Stockland Property Group

33 Brookfield Prime Property Fund

34 Galileo Japan Trust

35 IeF real estate entertainment Group

36 real estate Capital Partners uSA Property Trust

A-REIT SURVEY 2012

Page 34: A-REIT Survey 2012

189%hIGhEsT onE yEAR RETuRn AchIEvEd by mIRvAc IndusTRIAl TRusT

16EnTITIEs REcoRdEd posITIvE nTA movEmEnTs

ThREEEnTITIEs TRAdEd AT A pREmIum To nTA

69%hIGhEsT ThREE yEAR RETuRn AchIEvEd by AusTRAlIAn EducATIon TRusT

34 DETAILED SURVEY RESULTS

7. dETAIlEd suRvEy REsulTs

Page 35: A-REIT Survey 2012

35DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

-10% 0% 10% 20% 30%

25.8%

15.8%

13.6%

13.2%

12.5%

10.7%

10.3%

8.9%

8.8%

8.5%

8.5%

8.0%

7.7%

7.6%

7.3%

7.1%

6.6%

6.5%

6.5%

6.1%

5.8%

5.7%

5.6%

5.5%

5.2%

4.8%

4.7%

4.5%

4.2%

3.9%

3.7%

2.1%

1.0%

0.4%

-5.3%

-11.1%

opERATInG cAsh yIEldRANK ENTITY

1 Multiplex european Property Fund

2 Galileo Japan Trust

3 Westfield Group

4 Astro Japan Property Group

5 Australand Property Group

6 Cromwell Property Group

7 Charter Hall Group

8 Growthpoint Properties Australia

9 rNy Property Trust

10 Charter Hall retail reIT

11 Australian education Trust

12 Thakral Holdings Group

13 Abacus Property Group

14 ALe Property Group

15 Bunnings Warehouse Property Trust

16 Westfield retail Trust

17 Challenger Diversified Property Group

18 Dexus Property Group

19 Commonwealth Property Office Fund

20 GPT Group

21 Generation Healthcare reIT

22 CFS retail Property Trust

23 Mirvac Group

24 Aspen Group

25 Goodman Group

26 Mirvac Industrial Trust

27 Stockland Property Group

28 Carindale Property Trust

29 Investa Office Fund

30 Ingenia Communities Group

31 Trafalgar Corporate Group

32 IeF real estate entertainment Group

33 Centro retail Australia

34 Trinity Limited

35 real estate Capital Partners uSA Property Trust

36 Brookfield Prime Property Fund

Page 36: A-REIT Survey 2012

36 DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

dIsTRIbuTIon RETuRn on InvEsTmEnTRANK ENTITY

1 Multiplex european Property Fund

2 Trafalgar Corporate Group

3 Australian education Trust

4 Cromwell Property Group

5 Growthpoint Properties Australia

6 Charter Hall Group

7 Generation Healthcare reIT

8 Australand Property Group

9 Abacus Property Group

10 Bunnings Warehouse Property Trust

11 Charter Hall retail reIT

12 Challenger Diversified Property Group

13 ALe Property Group

14 Stockland Property Group

15 Centro retail Australia

16 CFS retail Property Trust

17 Aspen Group

18 Investa Office Fund

19 Mirvac Group

20 Carindale Property Trust

21 Commonwealth Property Office Fund

22 Astro Japan Property Group

23 Dexus Property Group

24 GPT Group

25 Westfield Group

26 Goodman Group

27 Westfield retail Trust

28 Ingenia Communities Group

29 Brookfield Prime Property Fund

30 Galileo Japan Trust

31 Trinity Limited

32 Thakral Holdings Group

33 rNy Property Trust

34 real estate Capital Partners uSA Property Trust

35 Mirvac Industrial Trust

36 IeF real estate entertainment Group

0% 20% 40% 60% 100% 120%80%

106.3%

73.1%

10.7%

10.2%

8.9%

8.8%

8.6%

8.5%

8.4%

8.3%

8.1%

8.1%

8.0%

7.6%

7.5%

7.3%

7.2%

6.9%

6.9%

6.7%

6.4%

6.3%

6.2%

5.8%

5.8%

5.5%

3.7%

3.0%

2.1%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

Page 37: A-REIT Survey 2012

37DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

TAX AdvAnTAGEd dIsTRIbuTIonRANK ENTITY

1 ALe Property Group

2 Trafalgar Corporate Group

3 Ingenia Communities Group

4 Growthpoint Properties Australia

5 GPT Group

6 Generation Healthcare reIT

7 Astro Japan Property Group

8 Aspen Group

9 Charter Hall Group

10 Brookfield Prime Property Fund

11 Cromwell Property Group

12 Abacus Property Group

13 Carindale Property Trust

14 Charter Hall retail reIT

15 Westfield Group

16 CFS retail Property Trust

17 Australian education Trust

18 Australand Property Group

19 Investa Office Fund

20 Westfield retail Trust

21 Dexus Property Group

22 Commonwealth Property Office Fund

23 Bunnings Warehouse Property Trust

24 Challenger Diversified Property Group

25 Multiplex european Property Fund

26 Goodman Group

27 Centro retail Australia

28 Trinity Limited

29 Thakral Holdings Group

30 Stockland Property Group

31 rNy Property Trust

32 real estate Capital Partners uSA Property Trust

33 Mirvac Industrial Trust

34 Mirvac Group

35 IeF real estate entertainment Group

36 Galileo Japan Trust

0% 20% 40% 60% 100%80%

10.6%

8.7%

8.0%

6.9%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

100%

100%

100%

100%

100%

100%

100%

100%

85.3%

75.0%

73.1%

71.6%

58.0%

48.8%

43.7%

40.9%

40.6%

35.2%

32.8%

27.5%

26.2%

14.9%

Page 38: A-REIT Survey 2012

38 DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

movEmEnT In nTA pER sEcuRITyRANK ENTITY

1 rNy Property Trust

2 Trinity Limited

3 Ingenia Communities Group

4 Carindale Property Trust

5 Investa Office Fund

6 Westfield retail Trust

7 Commonwealth Property Office Fund

8 Goodman Group

9 Australian education Trust

10 Mirvac Group

11 Thakral Holdings Group

12 GPT Group

13 Challenger Diversified Property Group

14 CFS retail Property Trust

15 Westfield Group

16 Stockland Property Group

17 Centro retail Australia

18 Dexus Property Group

19 Australand Property Group

20 Bunnings Warehouse Property Trust

21 Charter Hall Group

22 Growthpoint Properties Australia

23 Charter Hall retail reIT

24 Generation Healthcare reIT

25 Mirvac Industrial Trust

26 Astro Japan Property Group

27 Abacus Property Group

28 Cromwell Property Group

29 Brookfield Prime Property Fund

30 ALe Property Group

31 Galileo Japan Trust

32 IeF real estate entertainment Group

33 Aspen Group

34 Trafalgar Corporate Group

35 real estate Capital Partners uSA Property Trust

36 Multiplex european Property Fund

36.7%

34.3%

30.8%

15.1%

7.5%

5.0%

4.5%

3.7%

2.7%

2.5%

2.1%

1.7%

1.5%

0.9%

0.8%

0.8%

0.0%

-1.0%

-2.5%

-2.6%

-3.6%

-4.0%

-4.5%

-4.8%

-5.0%

-6.4%

-6.8%

-8.2%

-11.9%

-12.1%

-17.7%

-35.3%

-38.8%

-41.1%

-51.8%

-68.6%

-80% -60% -40% -20% 0% 20% 40%

Page 39: A-REIT Survey 2012

39DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

pREmIum / (dIscounT) To nTARANK ENTITY

1 Goodman Group

2 Westfield Group

3 Growthpoint Properties Australia

4 Cromwell Property Group

5 ALe Property Group

6 Charter Hall Group

7 Bunnings Warehouse Property Trust

8 Charter Hall retail reIT

9 CFS retail Property Trust

10 Dexus Property Group

11 GPT Group

12 Stockland Property Group

13 Commonwealth Property Office Fund

14 Investa Office Fund

15 Aspen Group

16 Abacus Property Group

17 Centro retail Australia

18 Australian education Trust

19 Westfield retail Trust

20 Challenger Diversified Property Group

21 Generation Healthcare reIT

22 Brookfield Prime Property Fund

23 Mirvac Group

24 Australand Property Group

25 Trafalgar Corporate Group

26 Carindale Property Trust

27 Trinity Limited

28 Multiplex european Property Fund

29 Thakral Holdings Group

30 Ingenia Communities Group

31 Astro Japan Property Group

32 Mirvac Industrial Trust

33 real estate Capital Partners uSA Property Trust

34 rNy Property Trust

35 IeF real estate entertainment Group

36 Galileo Japan Trust

36.7%

34.3%

30.8%

15.1%

7.5%

5.0%

4.5%

3.7%

2.7%

2.5%

2.1%

1.7%

1.5%

0.9%

0.8%

0.8%

0.0%

-1.0%

-2.5%

-2.6%

-3.6%

-4.0%

-4.5%

-4.8%

-5.0%

-6.4%

-6.8%

-8.2%

-11.9%

-12.1%

-17.7%

-35.3%

-38.8%

-41.1%

-51.8%

-68.6%

-80% -60% -40% -20% 0% 20% 40%

0.1%

-1.9%

-4.6%

-5.0%

-5.9%

-7.3%

-13.1%

-13.6%

-13.8%

-14.5%

-15.5%

-17.0%

-18.5%

-18.9%

-21.3%

-22.2%

-22.4%

-23.5%

-24.1%

-25.6%

-26.0%

-27.5%

-27.8%

-30.6%

-34.4%

-35.6%

-38.5%

-45.3%

-47.4%

-58.0%

-59.7%

-66.9%

-69.4%

-94.9%

30.9%

24.4%

-80%-100% -60% -40% -20% 0% 20% 40%

Page 40: A-REIT Survey 2012

40 DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

1 yEAR RETuRnRANK ENTITY

1 Mirvac Industrial Trust

2 Ingenia Communities Group

3 Trinity Limited

4 Australian education Trust

5 Thakral Holdings Group

6 Multiplex european Property Fund

7 Brookfield Prime Property Fund

8 Growthpoint Properties Australia

9 ALe Property Group

10 Centro retail Australia

11 Westfield Group

12 Commonwealth Property Office Fund

13 CFS retail Property Trust

14 Charter Hall Group

15 Carindale Property Trust

16 Westfield retail Trust

17 Investa Office Fund

18 rNy Property Trust

19 Dexus Property Group

20 Charter Hall retail reIT

21 Generation Healthcare reIT

22 Bunnings Warehouse Property Trust

23 GPT Group

24 Goodman Group

25 Cromwell Property Group

26 Mirvac Group

27 Astro Japan Property Group

28 Challenger Diversified Property Group

29 Trafalgar Corporate Group

30 Aspen Group

31 Stockland Property Group

32 Abacus Property Group

33 Australand Property Group

34 Galileo Japan Trust

35 IeF real estate entertainment Group

36 real estate Capital Partners uSA Property Trust

189.5%

74.0%

41.7%

41.6%

40.7%

38.5%

28.6%

21.6%

20.3%

19.1%

16.3%

14.9%

14.8%

14.6%

13.0%

12.8%

12.5%

12.5%

12.2%

11.8%

10.6%

10.3%

10.3%

10.0%

9.9%

9.4%

8.8%

8.4%

7.0%

-2.0%

-2.8%

-4.4%

-6.2%

-17.2%

-35.3%

-44.1%

0%-50% 50% 100% 150% 200%

Page 41: A-REIT Survey 2012

3 yEAR RETuRnRANK ENTITY

1 Australian education Trust

2 Ingenia Communities Group

3 Trafalgar Corporate Group

4 Thakral Holdings Group

5 Multiplex european Property Fund

6 Goodman Group

7 Brookfield Prime Property Fund

8 Cromwell Property Group

9 Investa Office Fund

10 Growthpoint Properties Australia

11 rNy Property Trust

12 Aspen Group

13 GPT Group

14 Challenger Diversified Property Group

15 Charter Hall retail reIT

16 Carindale Property Trust

17 Generation Healthcare reIT

18 Centro retail Australia

19 Westfield retail Trust

20 ALe Property Group

21 Dexus Property Group

22 Commonwealth Property Office Fund

23 CFS retail Property Trust

24 Bunnings Warehouse Property Trust

25 Mirvac Group

26 Trinity Limited

27 Australand Property Group

28 Mirvac Industrial Trust

29 Charter Hall Group

30 Abacus Property Group

31 Westfield Group

32 Stockland Property Group

33 Astro Japan Property Group

34 Galileo Japan Trust

35 IeF real estate entertainment Group

36 real estate Capital Partners uSA Property Trust

41DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

69.2%

67.0%

57.5%

53.1%

51.5%

36.8%

25.2%

21.5%

21.5%

19.7%

19.6%

18.6%

17.0%

16.9%

15.8%

14.9%

14.8%

14.7%

14.7%

14.5%

14.1%

13.6%

13.0%

12.6%

12.5%

12.3%

12.3%

11.7%

11.6%

10.7%

8.8%

5.3%

4.5%

-32.1%

-32.8%

-41.4%

0% 60%40%-40% 20%-20% 80%

Page 42: A-REIT Survey 2012

0% 50% 100% 150% 300%250%200%

292.8%

127.6%

123.5%

118.1%

114.2%

105.4%

105.2%

102.2%

101.7%

89.4%

87.7%

70.5%

58.3%

54.1%

47.2%

46.2%

42.2%

41.0%

292.78%

127.65%

123.55%

118.14%

114.20%

105.48%

105.24%

102.21%

101.78%

89.45%

87.72%

70.52%

58.31%

54.15%

47.20%

46.27%

42.26%

41.07%

30.5%

29.6%

28.9%

27.4%

22.5%

19.3%

15.7%

15.2%

14.0%

14.0%

11.1%

10.7%

7.3%

6.4%

4.9%

4.8%

3.2%

1.8%

lIquIdITyRANK ENTITY

1 Centro retail Australia

2 Stockland Property Group

3 Investa Office Fund

4 Commonwealth Property Office Fund

5 Dexus Property Group

6 Westfield retail Trust

7 GPT Group

8 Mirvac Group

9 Westfield Group

10 CFS retail Property Trust

11 Goodman Group

12 Charter Hall Group

13 real estate Capital Partners uSA Property Trust

14 Ingenia Communities Group

15 Abacus Property Group

16 Bunnings Warehouse Property Trust

17 Aspen Group

18 Mirvac Industrial Trust

19 Trinity Limited

20 Multiplex european Property Fund

21 Astro Japan Property Group

22 Australand Property Group

23 Galileo Japan Trust

24 ALe Property Group

25 Thakral Holdings Group

26 Generation Healthcare reIT

27 Cromwell Property Group

28 Australian education Trust

29 Charter Hall retail reIT

30 rNy Property Trust

31 Trafalgar Corporate Group

32 Carindale Property Trust

33 Growthpoint Properties Australia

34 Challenger Diversified Property Group

35 Brookfield Prime Property Fund

36 IeF real estate entertainment Group

42 DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

Page 43: A-REIT Survey 2012

43DETAILED SURVEY RESULTS

A-REIT SURVEY 2012

Page 44: A-REIT Survey 2012

44 ExPLANATION OF CRITERIA AND RANKINGS

A-REIT SURVEY 2012

8. EXplAnATIon of cRITERIA And RAnkInGs

A brief explanation of each criteria used to rank reITs in the 2012 Survey is provided below.

FINANCIAL CrITerIAOperating Cash Yield on Average Net AssetsCalculated by dividing operating cashflow (including interest expense); by the average of opening and closing net assets for the period.

The financial year end of the entity has been used in all cases, except for 31 December entities where 30 June 2012 figures have been sourced from half year reports.

Where accounts have been prepared for a period of less than one year, the operating cash measure has been annualised.

Distribution Return on InvestmentCalculated by dividing the distribution per Security paid for the entity’s financial year by the average ASX price of the Security through the year. The average ASX price is calculated on a daily closing price basis, with prices sourced from Bloomberg.

Where accounts have been prepared for a period of less than one year, the distribution has been annualised.

Tax Deferred Distribution ComponentThe percentage of the total annual distribution from each entity which is tax deferred.

Where this information was not disclosed in the annual report, BDO attempted to obtain the detail required from other sources.

Movement in NTA Per SecurityCalculated by assessing the percentage increase (or decrease) in NTA per Security over the entities’ financial year by using the opening and closing figures for NTA per Security.

Where an entity was listed during the year, BDO has assessed the opening NTA as being equal to the issue price.

In all cases the financial year end of the entity has been used, except for 31 December year ends where we have used NTA from the 30 June 2011 and 2012 half year reports.

Premium/Discount to NTA Calculated by subtracting the average of NTA per Security (being opening NTA plus closing NTA divided by two) from the average ASX price per Security, and dividing this by the average NTA per Security.

We have ranked entities trading at a premium to NTA as having the highest ranking in this criteria.

INveSTMeNT CrITerIATotal Return This measure, over both the one year and three years to 30 June 2012, records both the income return (i.e. distributions) and capital appreciation (i.e. movement in ASX price).

Information sourced from uBS and Bloomberg has been used to compile this criteria.

Volume of Trading on ASx (Liquidity)This liquidity measure is expressed as a percentage, and is calculated by dividing the total volume of Securities traded in each entity for the year ended 30 June 2012 by the weighted average total number of Securities on issue.

This provides an indication of relative liquidity, irrespective of entity size.

Page 45: A-REIT Survey 2012

45ExPLANATION OF CRITERIA AND RANKINGS

A-REIT SURVEY 2012

MeTHOD OF rANKINGA total score of 100 (maximum) has been used, comprising 65 points for financial criteria and 35 points for investment criteria. In determining the final rankings, the scores on each component were aggregated (not the rankings) such that relative performances within each criterion are maintained in determining the overall rankings.

Financial CriteriaThe tests used in the financial criteria and assigned weightings are as follows.

FINANCIAL CRITERIASCORE

2012

Operating Cash yield (on net assets) 15

Distribution yield 10

Tax Deferred Distribution Percentage 10

Movement in NTA 15

Premium/Discount to NTA 15

PERFECT SCORE 65

In each of the above tests the scores were scaled so that the top performer in each test received the maximum available score for that criterion. ranks were then assigned based on the scaled scores.

Investment CriteriaThe tests used in the investment criteria and assigned weightings are as follows.

INVESTMENT CRITERIASCORE

2012

Total return (One year) 20

Total return (Three year) 10

volume of Trading on ASX 5

PERFECT SCORE 35

In each of the above tests, the scores were scaled so that the top performer in each test received the maximum available score for that criterion. ranks were then assigned based on the scaled scores.

The above tests have been ranked using a variable points system for each test, based on the number and importance of aspects taken into account. In each of the tests, the scores were scaled so that the top performer in each test received the maximum available score for that criterion. ranks were then assigned based on the scaled scores.

Median ResultsFor an entity which could not be scored equitably in a particular criteria, due to its recent listing, the unique nature of an entity’s activities, or lack of available information for the relevant criteria, that entity was allocated a median result for the purpose of ranking. This ranking was then weighted and scored as usual. For all such instances ‘N/A’ appears in the result column for the individual criteria tables.

Page 46: A-REIT Survey 2012

46 CORPORATE FINANCE AT BDO

9. coRpoRATE fInAncE AT bdo

Page 47: A-REIT Survey 2012

47CORPORATE FINANCE AT BDO

A-REIT SURVEY 2012

Key CONTACTSThe BDO Corporate Finance team consists of over 70 professionals, servicing the corporate and investment sectors. Our dedicated team can assist you in making strategic business decisions through specialist transaction advice, commercially sound valuations, due diligence, effective merger and acquisition strategies, and financial modelling advice.

BRUCE GORDONNational Leader, Corporate FinanceTel: +61 2 9240 [email protected]

GREGORY WIESEPartner, AdelaideTel: +61 8 7324 [email protected]

REECE EDWARDSPartner, Brisbane Tel: +61 7 3237 5731 [email protected]

DAVID KRAUSEPartner, Brisbane Tel: +61 7 3237 5658 [email protected]

ZORAN RADOSEVICPartner, Brisbane Tel: +61 7 3237 5789 [email protected]

STEVEN SORBELLOPartner, Brisbane Tel: +61 7 3237 5825 [email protected]

CHRIS MCTYEPartner, HobartTel: +61 3 6234 [email protected]

FIONA HANSENPartner, MelbourneTel: +61 3 9603 [email protected]

JENNY RAYNERPartner, MelbourneTel: +61 3 9603 [email protected]

SHERIF ANDRAWESPartner, Perth Tel: +61 8 6382 4763 [email protected]

SIMON COOKPartner, Perth Tel: +61 8 6382 4758 [email protected]

ADAM MYERSPartner, Perth Tel: +61 8 6382 4751 [email protected]

DAVID MCCOURTPartner, Sydney Tel: +61 2 9240 9738 [email protected]

SEBASTIAN STEVENSPartner, SydneyTel: +61 2 9240 [email protected]

DAN TAYLORPartner, Sydney Tel: +61 2 9240 9935 [email protected]

MARK THOMASPartner, Sydney Tel: +61 2 9240 9931 [email protected]

Our international presence gives our Corporate Finance team representation in the world’s main commercial and financial centres. This extensive reach enables our clients to take advantage of global opportunities, as well as draw on BDO’s experience and resources worldwide. This is of significant benefit in identifying and facilitating opportunities across the globe.

Page 48: A-REIT Survey 2012

48 ACHIEVEMENTS

A-REIT SURVEY 2012

AUSTRALIAN INITIAL PUBLIC OFFERING 2005 TO 2011

0 20 40 60 80 100

RSM BIRD CAMERON

DELOITTE

STANTON PARTNERS

HLB MANN JUDD

KPMG

PKF

PWC

GRANT THORNTON

ERNST & YOUNG

BDO

0 50 100 150 200 250

BDO

STANTON PARTNERS

LONERGAN EDWARDS

DELOITTE

KPMG

GRANT SAMUEL

GRANT THORNTON

DMR CORPORATE

ERNST & YOUNG

PKF

223

140

106

106

100

85

83

83

69

62

94

80

74

70

65

56

48

48

43

32

AUSTRALIAN INDEPENDENT ExPERT’S REPORT 2005 TO 2011

0 20 40 60 80 100

RSM BIRD CAMERON

DELOITTE

STANTON PARTNERS

HLB MANN JUDD

KPMG

PKF

PWC

GRANT THORNTON

ERNST & YOUNG

BDO

0 50 100 150 200 250

BDO

STANTON PARTNERS

LONERGAN EDWARDS

DELOITTE

KPMG

GRANT SAMUEL

GRANT THORNTON

DMR CORPORATE

ERNST & YOUNG

PKF

223

140

106

106

100

85

83

83

69

62

94

80

74

70

65

56

48

48

43

32

Source: CONNeCT 4, wholly owned business of Thomson reuters (Professional) Australia Limited (16/1/12) – based on number of transactions

ACHIeveMeNTS

• Australia’s number one provider of Independent expert’s reports (2005 – 2011)*• Australia’s leading accounting adviser for IPOs (2007 – 2011) **Based on number of transactions.

Page 49: A-REIT Survey 2012

49ABOUT BDO

A-REIT SURVEY 2012

As the fifth largest full service accounting and advisory network nationally and internationally, our deep expertise spans multiple specialist services. We work with many leading brands and companies ranging in size from large corporate organisations, private businesses, families, entrepreneurs and individuals across a wide range of industry sectors.

We excel at creating strong relationships with clients who are seeking a combination of technical excellence with a specialised range of services and a desire for outstanding client relationships.

Our ability to create and maintain outstanding relationships is based on our understanding that each of our clients is distinctively different, and it is their unique needs that drive our distinctively different approach. Our clients tell us it is the way we listen to them, work with them and how we see them that makes our approach distinctively different.

ABOuT BDO

We enjoy outstanding relationships with our clients. We focus on what is important to them; adopting a partnership style approach, being responsive and reliable, keeping our promises and maintaining open and frank communication.

We are committed to delivering value for our clients, so we do what it takes to get to know their business and the sector they operate in. This is why we have dedicated teams who have specialist industry knowledge and a deep understanding and appreciation of risks, issues and opportunities in a wide range of sectors, including Property & Construction, and Funds Management.

BDO delivers a wide range of services to the property & construction, and funds management sectors including financial audits, trust audits, compliance audits, control audits and outgoing audits. We also advise on real estate investment trusts, fund structuring and corporate governance for funds.

135pREsEnT In ovER 135 counTRIEs

fifthThE bdo nETwoRk Is ThE woRld’s fIfTh lARGEsT AccounTAncy nETwoRk

1,118offIcEs EvERywhERE you nEEd ThEm

48,767pARTnERs And sTAff woRldwIdE

Page 50: A-REIT Survey 2012

50 DISCLAIMER

10. dIsclAImERThis 2012 Survey has been prepared by BDO Corporate Finance (east Coast) Pty Ltd AFS Licence 247420 (‘BDO’).

Although BDO has taken due care to ensure the accuracy of this 2012 Survey, no warranties are given in relation to the statements and information contained herein.

SOurCeS OF INFOrMATION• A-reIT Annual reports and Half-year reports• Other reports and presentations lodged with Australian Securities exchange • uBS’ S&P/ASX Property 200 Index data and S&P/ASX Property 300 Index data• Bloomberg• Other public data.

BDO disclaims all liability arising from any person acting on information and statements made herein.

The contents of this 2012 Survey should not be treated as advice to acquire, hold or dispose of securities and readers are advised to obtain professional advice before making any investment decision based on information contained in this 2012 Survey.

From time to time BDO partners and staff may hold relevant interests in securities issued by the entities reported upon. BDO has not received any commission, brokerage or other undisclosed benefit as a result of any statements made.

Liability limited by a scheme approved under Professional Standards Legislation.

At all times, BDO is committed to protecting the privacy of our clients, contacts, and that of their staff. Any personal information held by BDO for financial or accounting purposes will only be used by BDO to support your relationship with us and to ensure you receive the most appropriate range of information and services. (BDO’s Privacy Statement is available upon request).

A-REIT SURVEY 2012

Page 51: A-REIT Survey 2012

51GLOSSARY

11. GlossARyAll Ordinaries Index containing the largest 500 ASX companies

by market capitalisation

ASX Australian Securities exchange

A-reIT Australian real estate investment trust

BDO BDO Corporate Finance (east Coast) Pty Ltd AFS Licence 247420

Distribution either a distribution from a trust or dividend from a company

DPS Distribution per Security

CMBS Commercial Mortgage-Backed Security

Fy12 Financial year-ending 30 June 2012

Fy11 Financial year-ending 30 June 2011

GFC Global financial crisis

NTA Net tangible assets

Property Index S&P/ASX Property 200 Index

p.a. Per annum

reIT real estate investment trust

Security either an ordinary share in a company or unit in a trust

Security Price The price of an ordinary share in a company or unit in a trust

the 2012 Survey BDO A-reIT Survey covering the year-ending 30 June 2012

the 2011 Survey BDO A-reIT Survey covering the year-ending 30 June 2011

the Sector A-reIT (Australian listed property) sector

Total return Change in Security Price (capital) plus Distributions

uS united States

WALe Weighted Average Lease expiry

A-REIT SURVEY 2012

Page 52: A-REIT Survey 2012

AdElAIdE

bRIsbAnE

cAIRns

dARwIn

hobART

mElbouRnE

pERTh

sydnEy

1300 138 991 bdo.com.au

distinctively different – it’s how we see youAudit • tAx • Advisory

This publication has been carefully prepared, but it has been written in general terms and should be seen as broad guidance only. The publication cannot be relied upon to cover specific situations and you should not act, or refrain from acting, upon the information contained therein without obtaining specific professional advice. Please contact the BDO member firms in Australia to discuss these matters in the context of your particular circumstances. BDO Australia Ltd and each BDO member firm in Australia, their partners and/or directors, employees and agents do not accept or assume any liability or duty of care for any loss arising from any action taken or not taken by anyone in reliance on the information in this publication or for any decision based on it.

BDO refers to one or more of the independent member firms of BDO International Ltd, a uK company limited by guarantee. each BDO member firm in Australia is a separate legal entity and has no liability for another entity’s acts and omissions. Liability limited by a scheme approved under Professional Standards Legislation (other than for the acts or omissions of financial services licensees) in each State or Territory other than Tasmania.

BDO is the brand name for the BDO network and for each of the BDO member firms.

© 2012 BDO Australia Ltd. All rights reserved.