Wednesday 21 January 2015 by Justin McCarthy Company updates

PAYCE update – East Village site visit and share buy-back

This article provides an update on the East Village shopping and commercial centre, including observations from a recent site visit. We also discuss the developments with PAYCE’s proposed share buy-back and possible implications

Key points:

1. The East Village shopping and commercial centre that forms the security for the PAYCE 9.5% fixed rate bonds appears vibrant and well patronised from a recent site visit.

2. On 9 December 2014 PAYCE announced a proposed share buy-back which last week was put on hold at the request of ASIC.

3. With the guarantee from East Village now in place the PAYCE bonds have significantly de-risked and given the solid asset backing, any additional risks from potential changes in ownership structure or disclosure requirements are considered relatively minor.

4. The PAYCE bonds have early call options in December 2016 and December 2017 and we expect PAYCE to be able to refinance at cheaper rates should existing financial conditions continue.

East Village update

East Village, located in Victoria Park, Sydney, was developed by PAYCE and completed in October 2014. PAYCE sold and settled all of the residential units in late 2014 (for circa $130m) and now fully owns the shopping and commercial centre having refinanced all of the remaining project debt with an investment loan (i.e. senior secured bank facility).

PAYCE bondholders will recall that the 9.5% fixed rate bonds are guaranteed by the East Village retail shopping and commercial rental assets (ranking after the senior secured bank facility) thus providing ‘hard asset’ security backing.

The centre was previously valued at $210m and while not disclosed, we believe it would have been re-valued for the investment loan late last year at around $230m, given improvements in property valuations over the past 12 months (FIIG estimate only).

PAYCE has confirmed the refinance was within the terms of the bonds, including that the bonds are now guaranteed by the East Village owner (Joynton North Pty Ltd as trustee for Joynton North Property Trust, which is 100% owned by PAYCE).

Under the terms of the bonds, PAYCE cannot leverage East Village by more than 70% of its value (including the $50m bond issue) until December 2016 and 60% thereafter. Assuming a valuation of $230m, that would limit the senior secured investment loan to $111m until December 2016 and $88m thereafter, providing significant residual value to support the bonds (i.e. $111m bank debt + $50m bonds / $230m value = 70% and $88m bank debt + $50m bonds / $230m value = 60%). This would equate to a senior secured debt loan-to-value ratio (LVR) of 48.3% until December 2016 and 38.3% after that date, assuming the valuation remains constant at $230m.

The bonds have a maturity date of 3 December 2018 but are able to be called early at $102 in December 2016 or $101 in December 2017. Assuming current financial conditions remain steady over the next two years (particularly interest rates and credit margins), PAYCE would likely be able to refinance East Village at a substantially lower cost than the bonds (9.5% coupon) even taking into account the 2% premium payout for early call.

East Village site visit

One of my colleagues in FIIG’s debt capital markets team was last week given a tour of the East Village shopping and commercial centre by PAYCE management and provided the following update:

Most tenants were well prepared and were able to commence their operations shortly after the centre was completed in October 2014, including the key tenants such as Coles, Audi and Virgin Active. The Coles supermarket is one of the largest in Sydney (>4,000sqm) and incorporates the latest Coles format (bakery, café, butcher and deli surrounding the grocery aisles) all to a very high quality. The Audi service centre is similarly impressive with the latest technology enabling fast and efficient car servicing in a pristine environment.

Virgin Active also encompassed the latest Virgin Active format being introduced around the world including yoga, dance, boxing and cycling rooms, swimming pool and spa, as well as the usual gym equipment. Their membership has already reached 3,000 people, well ahead of budget.

The Phoenix yum cha restaurant with seating for over 450 people has reportedly also been trading well while the childcare and medical centres have also commenced operations. Many other shops are also trading including the fruit and vegetable market, Westpac bank branch, Optus shop and cafes.

The only disappointment was the restaurants – evidently many had not got started on their fit-outs before Christmas so elected to delay commencement until the new year. These are expected to open in February / March 2015. Two shops are also vacant but represent a small proportion of the entire centre income (<1%). Reports from locals who use the centre are that in peak times (after 4pm) the place is full of people which is understandable given it’s the only shopping centre with many kilometres and is surrounded by thousands of apartments in close proximity.

Share buy-back

On 9 December 2014 PAYCE announced a proposed share buy-back whereby shareholders are being asked to approve an offer to all shareholders to convert all or some of their ordinary shares to preference shares (plus some cash payments), valuing the ordinary shares at $8.50 (versus a pre-announcement share price of around $4). From a bondholder perspective, their security position is unchanged with one form of equity (ordinary) being replaced by another form (preference equity). However, ASIC has held up the shareholder approval / meeting and forced PAYCE to obtain an independent expert report, presumably to confirm the offer is fair and reasonable. The shareholder meeting was scheduled for 13 January 2015 but has now been postponed to allow time for the independent experts report to be completed. This proposal replaces the previous proposal to swap ordinary equity for subordinated debt that was voted down by bondholders last year.

The proposed offer to shareholders to sell their shares (and take up preference shares) is not expected to be taken up by all shareholders and a full takeover / privatisation is not the intention of the major shareholder and CEO (Brian Boyd) as far as we are aware. PAYCE want to remain listed for the same reason they listed in the first place: banks view them favourably because of the governance and disclosure that comes with ASX listing and this allows them to get better debt funding for their residential projects and investment properties. We understand that many of their approximately 300 shareholders are inactive and unable to be located and consequently are unlikely to take up the offer (if it proceeds).

With the 29.6% ownership held via Lanox Pty Ltd (an associate of Brian Boyd) not participating in the offer, the buy-back is most likely directed at the other major shareholders who have limited ability to sell their shares on market – given the large size of their holdings, small free float and thinly traded market (<$100k traded last year).

The company has been and will continue to be effectively controlled by Brian Boyd and as such no change is expected in this regard. While we do not envisage the company will be privatised, if this does happen there is a risk that PAYCE reduce their disclosure / financial reporting not being compelled to do so.


PAYCE successfully completed their $230m Platinum residential project (also in Victoria Park, Sydney) late last year with all but one of the 322 units settling and has sold their Hurstville development site at a substantial profit. Their other projects in Kirrawee, Ermington, Riverwood and Brisbane are also going generally to plan and at various stages of development and completion. Project completions and sales in the December 2014 half year added $100m to retained earnings and increased net assets to $234m (based on the pro-forma balance sheet provided in their 9 December 2014 ASX announcement regarding the share buy-back).

Consequently, we view PAYCE’s credit standing as being substantially stronger now than when the PAYCE bonds were issued in December 2013 and this is reflected in their current market price.

With the guarantee from East Village now in place the PAYCE bonds have significantly de-risked. Given the solid asset backing, additional risks from changes in ownership structure or disclosure requirements are considered relatively minor.

The PAYCE 9.5% fixed rate bond with a maturity date of 3 December 2018 is indicatively offered at a yield to maturity of 6.52% or a yield of 4.82% if called at first opportunity on 3 December 2016. The PAYCE bonds are available to wholesale and retail clients in minimum parcels from $10,000.

All prices and yields are a guide only and subject to market availability. FIIG does not make a market in these securities. For more information, please call your FIIG representative.


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

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.