Tuesday 02 September 2014 by Justin McCarthy Company updates

Payce says key East Village project is on track

Key points

1.     FY14 NPAT of $1.6m was in line with expectations ( $19.0m in FY13)

2.     The East Village residential apartments are now expected to be completed and settled by the end of September 2014, only one month later than initially planned. It is 100% pre-sold and given the current strength of the Sydney apartment market all units are expected to settle

3.     The Payce 9.5% fixed rate bond is currently offered at an indicative yield to maturity of 7.49% (or a credit spread of circa +441bp) ranking it amongst the highest yielding bonds in the AUD market

Payce Consolidated Limited (Payce) has released its FY14 consolidated group results to 30 June 2014. The full report is available at the following link.

The results were broadly in line with expectations.

As written in the November 2013 research report when the Payce 9.5% bond was launched, “due to the nature of property development, profit numbers (and cashflow) are very volatile with income only recognised...when the development has finished and properties are sold.”

With no developments being completed or settled in FY14, as planned, there was little to take from the profit and loss and cashflow reports for FY14. It is expected that the East Village development, which has 206 residential units plus residential and commercial space, and the Platinum project, with 322 residential units, will both be completed and settled in the half year to 31 December 2014. The resultant revenue and profit will be booked in that period.

The progress of the East Village project and the completion and refinance of the retail / commercial space is of particular importance to investors. This will provide a guarantee to bondholders which will rank behind the senior secured bank facility.

 In the November 2013 research report we wrote “East Village is currently Payce’s largest project with 206 residential apartments (100% pre-sold) and 33,000 sqm of retail / commercial space (75% pre-leased, including 20 year leases to Coles, Virgin Active and Audi). Total project value is $336m including $126m in residential sales and $210m for the retail / commercial space...The initial security position will be significantly improved when a corporate guarantee from the owner of the flagship East Village project is obtained upon its completion and debt refinance. This is expected in August 2014 but must be provided by 15 February 2015.”

The East Village residential apartments are now expected to be completed and settled by the end of September 2014, only one month later than initially planned. It is 100% pre-sold and given the current strength of the Sydney apartment market all units are expected to settle.

The East Village retail / commercial space is now near fully-leased. Construction of the retail area is being finalised and it is anticipated to open to the public early in the October - December 2014 quarter, with refinance expected to be completed and the guarantee provided shortly thereafter.

Key figures from the FY14 group results included:

  • Net profit after tax $1.6m (FY13 $19.0m)
  • Revenue $57.0m (FY13 $152.2m) relating to rental income received and proceeds from the sale of land into joint operations
  • Total assets $527.2m (FY13 $217.5m)
  • Total debt $355.2m (FY13 $62.4m)
  • Total liabilities $393.6m (FY13 $81.9m)
  • Total equity $133.6m (FY13 $135.6m)
  • Total dividend paid for the year $3.0m (FY13 $3.0m)

While the revenue and profit numbers differ from the forecast results for FY14 as published on page 7 of the November 2013 research report (based on Wellington Capital analyst forecasts), this differential is not considered material given the timing issues detailed above and the expectation of the very large revenue and profit contribution from the completion of the Platinum and East Village projects in the next six months.

The balance sheet figures, including sizeable increases in assets, debt and liabilities are roughly in line with forecast, albeit slightly lower, as Payce has increased development activities, including a sizeable development in West End (Brisbane) in joint operation with Sekisui House. The site was acquired for $45m in May 2014 and once completed is expected to have more than 1,000 residential units as well as a retail precinct.

Subsequent to year end, Payce has announced the sale of the Hurstville development site for $43m, in which the Group has a 75% interest, with settlement expected to occur in October 2014. The sale is expected to result in a material profit.

The company has also recently announced the acquisition of 2 industrial lots located in Auburn (Sydney) for $50m with settlement expected in 1Q15.

Overall the FY14 results and East Village progress update are broadly in line with expectations. With East Village all but completed the construction risk that bondholders are exposed to has reduced somewhat.

The key remaining risk is completion and refinance of the East Village retail / commercial space and the provision of guarantee from the subsidiary that will hold those rental assets. This guarantee once in place will move bondholders to a lower risk profile with the backing of the retail /commercial assets (less any secured bank debt which is limited to a maximum loan-to-value (LVR) ratio of 70% until December 2016 and 60% thereafter), providing significant residual value to support the guarantee.

The Payce 9.5% fixed rate bond is currently offered at an indicative yield to maturity of 7.49% (or a credit spread of circa +441bp) ranking it amongst the highest yielding bonds in the AUD market. It matures on 3 December 2018, but is callable on 3 December 2016 at $102 or 3 December 2017 at $101.

Further reduction in the credit spread would be expected if/when the guarantee detailed above is put in place.

All prices and yields are a guide only and subject to market availability. FIIG does not make a market in these securities. The Payce bonds mentioned in this article are available to wholesale investors only.


The contents of this document are copyright. Other than under the Copyright Act 1968 (Cth), no part of it may be reproduced, distributed or to a third party without FIIG’s prior written permission other than to the recipient’s accountants, tax advisors and lawyers for the purpose of the recipient obtaining advice prior to making any investment decision. FIIG asserts all of its intellectual property rights in relation to this document and reserves its rights to prosecute for breaches of those rights.

The information has been prepared solely for informational purposes only and does not constitute or form part of any offer for sale or subscription of, or solicitations or any offer to buy or subscribe for, or any invitation to subscribe for or purchase any securities and nothing contained herein shall form the basis of any contract or commitment whatsoever. The information is being furnished to you solely for your information and may not be reproduced or redistributed to any other person. No action has been taken to permit the public distribution of the information in any jurisdiction and the information should not be distributed to any person or entity in any jurisdiction where such distribution would be contrary to applicable law.

The information has not been lodged with Australian Securities and Investments Commission or any other authority. The information is intended for distribution only to financial institutions and professional investors whose ordinary business includes the buying or selling of securities in circumstances where disclosure is not required under Chapter 6D.2 or Chapter 7 of the Corporations Act 2001 of Australia (the “Corporations Act”) and only in such other circumstances as may be permitted by applicable law. Any securities that may be offered by the Issuer in, or into, Australia are offered only as an offer that would not require disclosure to investors under Part 6D.2 or 7.9 of the Corporations Act. This information is directed only to persons to whom disclosure is not required under Part 6D.2 or 7.9 of the Corporations Act. The information is a summary only and does not purport to be complete. It does not amount to an express or implied recommendation or a statement of opinion (or a report or either of those things) with respect to any investment in the Issuer nor does it constitute a financial product or financial advice. The information does not take into account the investment objectives, financial situation or needs of any particular investor. FIIG does not provide accounting, tax or legal advice. Prospective investors are required to make their own independent investigation and appraisal of the business and financial condition of the Issuer and the nature of any securities that may be issued by the Issuer. By accepting receipt of the information the recipient will be deemed to represent that they possess, either individually or through their advisers, sufficient investment expertise to understand the risks involved in any purchase or sale of any financial securities discussed herein.

Certain statements contained in the information may be statements of future expectations and other forward-looking statements. These statements involve subjective judgement and analysis and may be based on third party sources and are subject to significant known and unknown uncertainties, risks and contingencies outside the control of the Issuer which may cause actual results to vary materially from those expressed or implied by these forward looking statements. Forward-looking statements contained in the information regarding past trends or activities should not be taken as a representation that such trends or activities will continue in the future. You should not place undue reliance on forward-looking statements, which speak only as of the date of this report. Opinions expressed are present opinions only and are subject to change without further notice. No representation or warranty is given as to the accuracy or completeness of the information contained herein. There is no obligation to update, modify or amend the information or to otherwise notify the recipient if information, opinion, projection, forward-looking statement, forecast or estimate set forth herein, changes or subsequently becomes inaccurate.

Any offering of any security or other financial instrument that may be related to the subject matter of this communication will be made pursuant to separate and distinct documentation (“Offering Documents”) and in such case the information will be superseded in its entirety by any such Offering Documents in its final form. In addition, because the information is a summary only, it may not contain all material terms and the information in and of itself should not form the basis for any investment decision. Any decision to purchase securities in the context of a proposed offering of securities, if any, should be made solely on the basis of information contained in the Offering Documents published in relation to such an offering.

Neither FIIG nor the Issuer shall have any liability, contingent or otherwise, to any user of the information or to third parties, or any responsibility whatsoever, for the correctness, quality, accuracy, timeliness, pricing, reliability, performance or completeness of the information. In no event will FIIG or the Issuer be liable for any special, indirect, incidental or consequential damages which may be incurred or experienced on account of the user using information even if it has been advised of the possibility of such damages.

FIIG has been engaged by the Issuer to arrange the issue and sale of the Notes by the company and will receive fees from the issuer of the Notes. FIIG, its directors and employees and related parties may have an interest in the company and any securities issued by the company and earn fees or revenue in relation to dealing in those securities.

FIIG provides general financial product advice only. As a result, this document, and any information or advice, has been provided by FIIG without taking account of your objectives, financial situation and needs. FIIG’s AFS Licence does not authorise it to give personal advice. Because of this, you should, before acting on any advice from FIIG, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If this document, or any advice, relates to the acquisition, or possible acquisition, of a particular financial product, you should obtain a product disclosure statement relating to the product and consider the statement before making any decision about whether to acquire the product. Neither FIIG, nor any of its directors, authorised representatives, employees, or agents, makes any representation or warranty as to the reliability, accuracy, or completeness, of this document or any advice. Nor do they accept any liability or responsibility arising in any way (including negligence) for errors in, or omissions from, this document or advice. Any reference to credit ratings of companies, entities or financial products must only be relied upon by a ‘wholesale client’ as that term is defined in section 761G of the Corporations Act 2001 (Cth). FIIG strongly recommends that you seek independent accounting, financial, taxation, and legal advice, tailored to your specific objectives, financial situation or needs, prior to making any investment decision. FIIG does not provide tax advice and is not a registered tax agent or tax (financial) advisor, nor are any of FIIG’s staff or authorised representatives. FIIG does not make a market in the securities or products that may be referred to in this document. A copy of FIIG’s current Financial Services Guide is available at www.fiig.com.au/fsg.

An investment in notes or corporate bonds should not be compared to a bank deposit. Notes and corporate bonds have a greater risk of loss of some or all of an investor’s capital when compared to bank deposits. Past performance of any product described on any communication from FIIG is not a reliable indication of future performance. Forecasts contained in this document are predictive in character and based on assumptions such as a 2.5% p.a. assumed rate of inflation, foreign exchange rates or forward interest rate curves generally available at the time and no reliance should be placed on the accuracy of any forecast information. The actual results may differ substantially from the forecasts and are subject to change without further notice. FIIG is not licensed to provide foreign exchange hedging or deal in foreign exchange contracts services. The information in this document is strictly confidential. If you are not the intended recipient of the information contained in this document, you may not disclose or use the information in any way. No liability is accepted for any unauthorised use of the information contained in this document. FIIG is the owner of the copyright material in this document unless otherwise specified.

The FIIG research analyst certifies that all of the views expressed in this document accurately reflects their views about the companies and financial products referred to in this document and that their remuneration is not directly or indirectly related to the views of the research analyst. This document is not available for distribution outside Australia and New Zealand and may not be passed on to any third party without the prior written consent of FIIG.