|
Note |
|
GROUP
June 2014
R000 |
|
GROUP
June 2013
R000 |
|
COMPANY
June 2014
R000 |
|
COMPANY
June 2013
R000 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
24 931 191 |
|
20 282 124 |
|
22 484 674 |
|
19 945 129 |
|
Investment property |
|
|
21 795 442 |
|
18 287 042 |
|
20 176 936 |
|
18 287 042 |
|
Development property |
|
|
1 849 000 |
|
1 187 000 |
|
1 849 000 |
|
1 187 000 |
|
Straight-line rental income accrual |
|
|
353 740 |
|
308 686 |
|
353 740 |
|
308 686 |
|
Building appurtenances and tenant installations |
|
|
82 692 |
|
63 065 |
|
56 672 |
|
62 899 |
|
Investments in subsidiaries |
|
|
|
|
|
|
15 348 |
|
12 059 |
|
Investment in associate |
|
|
600 |
|
108 |
|
|
|
|
|
Goodwill |
|
|
4 280 |
|
12 059 |
|
|
|
|
|
Loan receivable |
|
|
812 459 |
|
384 307 |
|
|
|
47 586 |
|
Derivative instruments |
|
|
32 978 |
|
39 857 |
|
32 978 |
|
39 857 |
|
Current assets |
|
|
228 525 |
|
298 996 |
|
211 560 |
|
407 518 |
|
Loan receivable |
|
|
47 486 |
|
|
|
47 674 |
|
117 600 |
|
Trade and other receivables |
|
|
103 686 |
|
224 175 |
|
102 629 |
|
219 293 |
|
Cash and cash equivalents |
|
|
77 353 |
|
74 821 |
|
61 257 |
|
70 625 |
|
Non-current assets classified as held for sale |
|
|
1 705 236 |
|
2 400 822 |
|
2 463 500 |
|
2 279 253 |
|
Investment property |
|
|
1 705 236 |
|
|
|
1 705 236 |
|
|
|
Investment in subsidiary |
|
|
|
|
|
|
758 264 |
|
|
|
Listed property securities |
|
|
|
|
2 279 253 |
|
|
|
2 279 253 |
|
Investment in associate |
|
|
|
|
121 569 |
|
|
|
|
|
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
Total assets |
|
|
26 864 952 |
|
22 981 942 |
|
25 159 734 |
|
22 631 900 |
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
|
|
Equity capital and reserves |
|
|
12 905 543 |
|
10 814 409 |
|
12 616 474 |
|
10 810 740 |
|
Share capital |
|
|
1 661 |
|
1 661 |
|
1 661 |
|
1 661 |
|
Accumulated loss |
|
|
(7 619) |
|
(5 373) |
|
(7 035) |
|
(5 195) |
|
Non-distributable reserves |
|
|
12 770 190 |
|
10 817 808 |
|
12 621 848 |
|
10 814 274 |
|
Foreign currency translation reserve |
|
|
8 074 |
|
313 |
|
|
|
|
|
Equity and reserves attributable to Hyprop unitholders |
|
|
12 772 306 |
|
10 814 409 |
|
12 616 474 |
|
10 810 740 |
|
Non-controlling interest (African Land) |
|
|
133 237 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
10 992 517 |
|
10 341 977 |
|
9 608 726 |
|
10 009 660 |
|
Debentures and debenture premium |
|
|
5 719 119 |
|
5 822 497 |
|
5 730 187 |
|
5 822 497 |
|
Interest-bearing liabilities |
|
|
5 185 822 |
|
4 436 486 |
|
3 792 566 |
|
4 103 914 |
|
Derivative instruments |
|
|
41 829 |
|
52 984 |
|
39 811 |
|
52 984 |
|
Deferred taxation |
|
|
45 747 |
|
30 010 |
|
46 162 |
|
30 265 |
|
Current liabilities |
|
|
2 966 892 |
|
1 825 556 |
|
2 934 534 |
|
1 811 500 |
|
Trade and other payables |
|
|
367 686 |
|
353 802 |
|
335 626 |
|
345 669 |
|
Interest-bearing liabilities |
|
|
2 013 031 |
|
948 000 |
|
2 013 031 |
|
948 000 |
|
Taxation |
|
|
298 |
|
5 923 |
|
|
|
|
|
Combined unitholders for distribution |
|
|
585 877 |
|
517 831 |
|
585 877 |
|
517 831 |
|
Total liabilities |
|
|
13 959 409 |
|
12 167 533 |
|
12 543 260 |
|
11 821 160 |
|
Total equity and liabilities |
|
|
26 864 952 |
|
22 981 942 |
|
25 159 734 |
|
22 631 900 |
|
Net asset value per combined unit (R) |
|
|
76,02 |
|
68,43 |
|
75,42 |
|
68,42 |
|
Net tangible asset value per combined unit (R) |
|
|
76,00 |
|
68,38 |
|
75,42 |
|
68,42 |
|