| 2.4 |
Investment property pledged as security
The following properties have been pledged as security by means of mortgage bonds (refer to note 18):
To The Standard Bank of South Africa Limited to secure borrowing facilities totalling R880 million and to Standard Finance
(Isle of Man) Limited to secure borrowing facilities of USD60 million
1. A 75,15% undivided share in The Glen
2. A 40% undivided share in Canal Walk
The market value of the bonded properties (75,15% and 40% respectively) at year-end was R5,1 billion.
To Rand Merchant Bank (a division of FirstRand Bank Limited) to secure borrowing facilities totalling R962 million and
USD30 million
1. A 40% undivided share in Canal Walk
The market value of the bonded property (40% thereof) at year-end was R3 billion.
To Nedbank Limited to secure borrowing facilities totalling R3,6 billion
1. CapeGate
2. Atterbury Value Mart
3. Woodlands Boulevard
4. Clearwater Mall
5. Willowbridge South
The market value of these properties at year-end was R8,9 billion.
To The Standard Bank of South Africa Limited to secure borrowing facilities of USD57,5 million
1. Manda Hill Centre, Lusaka, Zambia
The market value of the bonded property at year-end was USD153 million |
| 2.5 |
Investment property valuation
Valuation process
It is the policy of the group to obtain an independent valuation of the investment property portfolio on a six-monthly basis.
More than one independent valuer may be used to provide the valuation. Investment property is reflected at fair value at
30 June 2014.
The South African portfolio was valued at R24,2 billion at 30 June 2014, excluding minority interests (including development
property and property held for sale). The portfolio was valued by two independent, professionally qualified property valuers:
The valuation division of Old Mutual Investment Group South Africa, led by Trevor King (BSc DipSurv MRICS, Valuer), Professional
Registered Valuer (SA), member of the South African Council for the Valuers Profession, Chartered Valuation Surveyor and
Associate of the Royal Institution of Chartered Surveyors (UK), and the valuation division of Jones Lang LaSalle (Proprietary)
Limited, led by Roger Long (BSc MBA FRICS MIV(SA)), Professional Registered Valuer, member of the South African Council for
the Property Valuers Profession, Chartered Valuation Surveyor and Associate of the Royal Institution of Chartered Surveyors,
using the discounted cash flow method.
The significant inputs and assumptions in respect of the valuation process are developed in close consultation with management.
The valuation process and fair value changes are reviewed by the audit committee and the board of directors at each reporting
date. The directors confirm that there have been no material changes to the assumptions applied by the registered valuers. The
average annualised resultant portfolio yield produced by the valuers was 7,2%. The average annualised resultant yield range
across all properties was 6,6% to 9,2%.
The most significant inputs to the valuation process, all of which are unobservable, are the estimated rental values, assumptions
regarding vacancy levels, the discount rate and the reversionary capitalisation rate. The estimated fair value increases if the
estimated rental increases, vacancy levels decline or if discount rates (market yields) and reversionary capitalisation rates decline.
The valuations are sensitive to all four assumptions. The inputs used in the valuations at 30 June 2014 were:
 |
The range of reversionary capitalisation rates applied to the portfolio were between 6,75% and 9,5% with the weighted
average being 7,29% (June 2013: 7,17%) |
 |
The discount rates applied range between 11,75% and 14,50% with the weighted average being 12,52% (June 2013: 12,31%) |
 |
The permanent vacancy factor applied for shopping centres ranged between 0,5% and 2,5% (offices 2,5% and 5%) |
Changes in discount rates attributable to changes in market conditions can have a significant impact on property valuations.
A 25 basis point increase in the average discount rate will decrease the value of investment property by R751 million (3%).
A 25 basis point decrease in the capitalisation rate will increase the value of investment property by R962 million (4%)
Valuation techniques underlying management’s estimation of fair value
The valuations were determined using discounted cash flow projections, based on significant unobservable inputs. These inputs
include:
| Future rental cash flows: |
Based on the location, type and quality of the properties and
supported by the terms of any existing lease or other contracts
or external evidence such as current market rents for similar
properties. |
| Discount rates: |
Reflecting current market assessments of the uncertainty in the
amount and timing of cash flows. |
| Vacancy rates: |
Based on current and expected future market conditions after
expiry of any current leases. |
| Maintenance costs: |
Including necessary investments to maintain functionality of the
property for its expected useful life. |
| Capitalisation rates: |
Based on location size and quality of the properties and taking
into account market data at the valuation date. |
| Terminal value: |
Taking into account assumptions regarding maintenance costs,
vacancy rates and market rents. |
| Stoneridge (held for sale): |
Directors’ valuation |
For Rosebank Mall (property under development)
(total value: R1,8 billion): |
The valuation was based on a discounted cash flow model taking
into account the following factors (in addition to the inputs
noted above). |
| Cost to complete: |
These are largely based on actual costs to complete by reference
to total budgeted project cost and costs spent to date. |
| Completion dates: |
The date of completion is September 2014. |
There was no change to the method of valuation applied compared to the prior year.
Manda Hill
Manda Hill Centre was valued at R1,6 billion (USD153 million) at 30 June 2014 by the valuation division of Jones Lang LaSalle led by
Roger Long, using the cap rate method. The average annualised resultant yield produced by the valuer was 7,5%. The vacancy
factor at Manda Hill was 0,5%.
A 25 basis point increase in the capitalisation rate will decrease the value of Manda Hill by R43,4 million (3%) and a 25 basis point
decrease in capitalisation rate will increase the value of Manda Hill by R65,1 million (4%).
Fair value hierarchy
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date, regardless of whether that price is directly observable or estimated using another
valuation technique. In estimating the fair value of an asset or a liability, the group takes into account the characteristics of the
asset or liability if market participants would take those characteristics into account when pricing the asset or liability at the
measurement date.
In addition, for financial reporting purposes, fair value measurements are categorised into level 1, 2 or 3 based on the degree to
which the inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurement
in its entirety. The three levels are explained as follows:
Level 1 — inputs are quoted prices in active markets for identical assets or liabilities that the company can access at the
measurement date. These quoted prices are unadjusted.
Level 2 — inputs are inputs, other than quoted prices included in level 1, that are observable for the asset or liability, either
directly or indirectly.
Level 3 — inputs are unobservable inputs for the asset or liability.
Group and company |
Recurring fair value
measurements — level 3 |
|
| |
June 2014
Valuation
R000 |
|
June 2013
Valuation
R000 |
|
| Super regional |
6 064 000 |
|
5 627 200 |
|
| Large regional |
11 380 269 |
|
8 545 094 |
|
| Regional |
1 769 000 |
|
1 556 000 |
|
| Value centres |
1 290 000 |
|
2 178 200 |
|
| Stand-alone office |
90 000 |
|
749 000 |
|
| Development property(2) |
1 849 000 |
|
1 187 000 |
|
| Total company |
22 442 269 |
|
19 842 494 |
|
| Manda Hill |
1 618 506 |
|
|
|
| Total group |
24 060 775 |
|
19 842 494 |
|
| (2) Rosebank Mall and the Mall offices are classified as development property and the total cost to completion amounts to R287,5 million |
Group and company |
Non-
recurring
fair value
measure-
ments
— level 3 |
|
| |
June 2014
Valuation
R000 |
|
| Assets held for sale |
1 731 000 |
|
| Total group and company |
1 731 000 |
|
There are interrelationships between unobservable inputs. Expected vacancy rates may impact the yield, with higher vacancy
rates resulting in higher yields. For investment property under construction, increases in construction costs that enhance the
property’s rental stream may result in an increase in property values. An increase in future rental income may be linked with
higher costs. If the remaining lease term increases, the yield may decrease. |