Cache Logistics Trust: First uplift after strengthening balance sheet February 2, 2018 1865

PSR Recommendation: ACCUMULATE Status: Maintained
Target Price: SGD0.93
  • Acquisition of a portfolio of nine properties in Australia for A$177.6mn (S$188.3mn)
  • Funded by debt and perpetual securities, making it DPU accretive to unitholders
  • Maintain Accumulate; slightly higher target price of $0.93 (previously $0.92)

What is the news?

Cache Logistics Trust has announced the proposed acquisition of a portfolio of nine logistics properties with a gross lettable area of 142,103 sqm on the eastern seaboard of Australia for A$177.6mn (S$188.3mn) at an initial net property income (NPI) yield of 6.4%. The logistics properties are in Melbourne, Victoria (6 properties), Sydney, New South Wales (1 property) and Brisbane, Queensland (2 properties). The acquisition is expected to be 0.33 cents DPU accretive on a pro-forma basis over FY17’s DPU, after factoring the divestment of 40 Alps Ave. (Proposed divestment of 40 Alps Ave was announced on 18 January.)

How do we view this?

The choice of acquiring in Australia (instead of Singapore) does not come as a surprise, as the manager had repeatedly articulated its portfolio rebalancing strategy of acquiring in Australia. In our recent results report on 19 January, we had also opined that the manager is now in a better position to execute that strategy, following the recapitalisation of the balance sheet.

The Positives

  • Freehold lease in Australia, resulting in a more stable asset value. This is in contrast to Singapore, where industrial land leases are 30 years or less – which has the effect of declining property valuations as the remaining land lease shortens.
  • Improves diversification of income source by geography, tenant and properties. Australia contributed 16% of gross rental income (GRI) in FY17. On a pro-forma basis, this will increase to 24% following the acquisition of the nine properties. The top 10 tenants contributed 80.4% of GRI and will be lowered to 68.5%. Overall portfolio value increases from S$1.21bn across 19 properties to S$1.40bn across 28 properties.
  • Extension of portfolio WALE. The nine properties have a weighted average lease expiry (WALE) of 5.0 years (by GRI), which extends Cache’s existing portfolio WALE from 3.2 years to 3.4 years.
  • DPU accretive to unitholders. There will not be any new units created, as the acquisition will be funded by S$110mn term loan facility and S$100mn 5.5% p.a. perpetual security.

The Negatives

  • Only slight DPU accretion, despite portfolio value growing by 15.6%. NPI will receive a boost (~S$12.05mn), but income available for distribution to unitholders will face leakage of S$5.5mn p.a. due to the coupon of the perpetual security. Interest expense and manager’s fees are also expected to be S$4.6mn higher, resulting in less than S$2mn actually flowing down to unitholders after withholding tax. Nonetheless, gearing remains manageable, as we estimate it at 35.8%, following this acquisition and proposed divestment of 40 Alps Ave. (Gearing as at end of FY17 was 36.3%.) We also estimate ~$96mn debt headroom (assuming 40% cap), which can be used to further grow the portfolio.

Maintain Accumulate; slightly higher target price of $0.93 (previously $0.92)

We have raised our FY18e/FY19e revenue assumption by 10.8%/12.4%, and DPU assumption by 1.4%/1.7%. Our FY18e DPU assumption is still -6.8% YoY despite the acquisition, due to the combined effects of the larger unit base from the 18-for-100 Rights Issue in 4Q17, absence of income due to the divestment of 40 Alps Ave, conversion of CWT Commodity Hub to multi-tenancy lease, and negative reversions along the backdrop of ongoing softness in the Singapore rental market.

Relative valuation

Cache Logistics Trust is under-valued relative to logistics peers in terms of P/NAV multiple. Its above peer-average trailing yield suggests that there is room for yield to compress.



Figure 1: Transaction overview


Figure 2: Transaction effects on Cache’s portfolio



Figure 3: Transaction effects on portfolio’s operational metrics


Source: Company presentation, 31 January 2018

Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Richard Leow

Richard Leow
Research Analyst
Phillip Securities Research Pte Ltd

Richard covers the Transport Sector and Industrial REITs. He graduated with a Master of Science in Applied Finance from the Singapore Management University. He holds the CFTe and FRM certifications and is a CFA charterholder.

He was ranked #2 Top Stock Picker (Asia) for Real Estate Investment Trusts in the 2018 Thomson Reuters Analyst Awards, and ranked #2 Top Stock Picker (Singapore) for Resources & Infrastructure in the 2016 Thomson Reuters Analyst Awards.

Get access to all the latest market news, reports, technical analysis
by signing up for a free account today!