TICON Freehold and Leasehold Real Estate Investment Trust Review
Total Page:16
File Type:pdf, Size:1020Kb
TICON Freehold and Leasehold Real Estate Investment Trust Review report and interim financial statements For the three-month and nine-month periods ended 30 September 2017 Independent Auditor’s Report on Review of Interim Financial Information To the Unitholders of TICON Freehold and Leasehold Real Estate Investment Trust I have reviewed the accompanying balance sheet, including the details of investments of TICON Freehold and Leasehold Real Estate Investment Trust as at 30 September 2017, the related statements of income for the three-month and nine-month periods ended 30 September 2017, and the related statements of changes in net assets, cash flows and significant financial information for the nine-month period then ended, as well as the condensed notes to the financial statements. The Trust Manager is responsible for the preparation and presentation of this interim financial information in accordance with Thai Accounting Standard 34 Interim Financial Reporting. My responsibility is to express a conclusion on this interim financial information based on my review. Scope of Review I conducted my review in accordance with Thai Standard on Review Engagements 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Thai Standards on Auditing and consequently does not enable me to obtain assurance that I would become aware of all significant matters that might be identified in an audit. Accordingly, I do not express an audit opinion. Conclusion Based on my review, nothing has come to my attention that causes me to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with Thai Accounting Standard 34 Interim Financial Reporting. Chayapol Suppasedtanon Certified Public Accountant (Thailand) No. 3972 EY Office Limited Bangkok: 9 November 2017 TICON Freehold and Leasehold Real Estate Investment Trust Balance sheet As at 30 September 2017 (Unit: Thousand Baht) Note 30 September 2017 31 December 2016 (Unaudited (Audited) but reviewed) Assets Investments Investments in properties at fair value (at cost 30 September 2017: Baht 7,387 million and 31 December 2016: Baht 7,387 million) 5 7,302,159 7,351,650 Investments in securities at fair value (at cost 30 September 2017: Baht 232 million and 31 December 2016: Baht 271 million) 231,652 270,555 Cash and cash at banks 6 50,686 41,049 Accounts receivable From rental and service 7, 15 63,912 43,647 From interest 527 468 Other 3,804 7,527 Deferred expenses 8 40,680 51,974 Other assets 15 7,121 4,406 Total assets 7,700,541 7,771,276 Liabilities Accrued expenses 15 25,918 42,789 Accrued interest 32,190 - Withholding taxes payable 6,408 6,171 Deposits from rental and service 156,971 151,850 Long-term loans 9, 15 - 1,819,000 Debentures 10, 15 1,800,000 - Other liabilities 2,644 4,597 Total liabilities 2,024,131 2,024,407 Net assets 5,676,410 5,746,869 Net assets: Trust registered and capital from the unitholders 5,542,063 5,542,063 Retained earnings 11 134,347 204,806 Net assets 5,676,410 5,746,869 - - Net asset value per unit (Baht) 10.0148 10.1391 Number of units issued - end of period (Thousand units) 566,800 566,800 The accompanying notes are an integral part of the financial statements. (Mr.Peerapat Srisukont) Managing Director 1 TICON Freehold and Leasehold Real Estate Investment Trust Details of investments As at 30 September 2017 Details of investments classified by asset type 30 September 2017 31 December 2016 (Unaudited but reviewed) (Audited) Type of investments/ Factory / warehouse Percentage Percentage Land title deed Area Locations building no. Fair value of investments Fair value of investments (Rai-Ngan-Sq. Wah) (Thousand Baht) (%) (Thousand Baht) (%) Investments in properties Leasehold on land and freehold on warehouses 29466 7-0-46 TICON Logistics Park Bangna DG1/1 112,150 1.49 111,590 1.46 Bang Wua Sub-district, Bang Pakong District, DG1/2 Chachoengsao Province DG1/3 DG1/4 28339 12-0-68 TICON Logistics Park Bangna M2/1 59,790 0.79 60,050 0.79 Bangsamak Sub-district, Bang Pakong District M2/2 Chachoengsao Province M2/3 23,540 0.31 22,330 0.29 M2/4 57,960 0.77 57,520 0.75 M2/5 M2/6 29,000 0.38 29,360 0.39 Leasehold (portion) on land and warehouses 23638, 23793 3-0-17.5 TICON Logistics Park Bangplee 1 W5 24,970 0.33 24,640 0.32 Bang Sao Thong Sub-district, Bangplee District Samutprakan Province Leasehold on land and warehouses 2806, 18808, 98-3-7.6 TICON Logistics Park Bangplee 1 W1/1 254,220 3.37 244,620 3.21 18811, 18812 Srisa Chorakhe Yai Sub-district, W1/2 131,270 1.74 124,230 1.63 23638, 23793 Bang Sao Thong District, W1/3 161,480 2.14 160,120 2.10 Samutprakan Province 2806 W2 42,990 0.57 42,840 0.56 2805, 23638, 23793, 60713, 60714 W3 169,580 2.25 159,960 2.10 18789, 18790, 18791, 18792, 2806 W4 438,950 5.83 387,520 5.08 2806, 23638, 23793, 60713 DG1/1 50,630 0.67 46,450 0.61 DG1/2 DG1/3 86159, 86160, 35-0-71.1 TICON Logistics Park Bangplee 3 W4/1 544,780 7.23 516,680 6.78 86161,105253, Bangpla Sub-district, Bangplee District W4/2 105254, 105255, Samutprakan Province W4/3 105256, 105257, 105258, W4/4 105259, 105260, 118032 W4/5 W4/6 W4/7 8486, 86155, 27-0-87.3 TICON Logistics Park Bangplee 3 W5/1 212,230 2.82 188,580 2.47 86156, 86157, Bangpla Sub-district, Bangplee District W5/2 86158, 86162, Samutprakan Province W5/3 133,980 1.78 118,440 1.55 86163, 86164, W5/4 105259, 118032 W5/5 88,090 1.17 79,400 1.04 W5/6 Freehold on land and warehouses 195065 6-1-71.4 TICON Logistics Park Eastern Seaboard 2 W2/1 113,383 1.50 120,860 1.59 Bo Win Sub-district, Si Racha District, W2/2 Chonburi Province 195062 9-2-77 TICON Logistics Park Eastern Seaboard 2 W5/1 190,168 2.52 201,140 2.64 Bo Win Sub-district, Si Racha District, W5/2 Chonburi Province The accompanying notes are integral part of the financial statements. 2 TICON Freehold and Leasehold Real Estate Investment Trust Details of investments (continued) As at 30 September 2017 Details of investments classified by asset type 30 September 2017 31 December 2016 (Unaudited but reviewed) (Audited) Type of investments/ Factory / warehouse Percentage Percentage Land title deed Area Locations building no. Fair value of investments Fair value of investments (Rai-Ngan-Sq. Wah) (Thousand Baht) (%) (Thousand Baht) (%) 177126 24-0-56 TICON Logistics Park Sriracha W5/1 411,971 5.47 422,960 5.55 Surasak Sub-district, Si Racha District, W5/2 Chonburi Province W5/3 173839, 11303 8-1-22 TICON Logistics Park Sriracha W16 79,826 1.06 84,030 1.10 Surasak Sub-district, Si Racha District, Chonburi Province 194794 24-0-37.9 TICON Logistics Park Sriracha W20 334,560 4.44 347,130 4.55 Surasak Sub-district, Si Racha District, Chonburi Province 178448 7-0-21.4 TICON Logistics Park Laemchabang 2 W2 119,531 1.59 123,440 1.62 Nong Kham Sub-district, Si Racha District, Chonburi Province 177198 6-2-4.8 TICON Logistics Park Laemchabang 2 FZ4 77,497 1.03 92,520 1.21 Nong Kham Sub-district, Si Racha District, Chonburi Province 47950 13-0-8 Rojana Industrial Park (Prachinburi) W1 171,210 2.27 180,570 2.37 Huawa Sub-district, Si Maha Phot District, Prachinburi Province 44200 11-3-59 TICON Logistics Park Wangnoi 2 W11/1 188,436 2.50 203,930 2.68 Payom Sug-district, Wang Noi District, W11/2 Phra Nakhon Si Ayutthaya Province W11/3 W11/4 38797 12-3-64.5 TICON Logistics Park Eastern Seaboard 1(B) W2/1 218,981 2.91 232,400 3.05 Pluakdaeng Sub-district, Pluakdaeng District, W2/2 Rayong Province W2/3 W2/4 177199 13-1-54.1 TICON Logistics Park Laemchabang 2 W1/1 49,791 0.66 50,490 0.66 Nong Kham Sub-district, Si Racha District, W1/2 48,684 0.65 51,560 0.68 Chonburi Province W1/3 111,934 1.49 106,430 1.40 W1/4 173846 16-2-35.9 TICON Logistics Park Laemchabang 2 FZ1/1 179,341 2.38 207,600 2.72 Nong Kham Sub-district, Si Racha District, FZ1/2 Chonburi Province FZ1/3 FZ1/4 48,684 0.65 56,440 0.74 FZ1/5 50,184 0.67 56,540 0.74 177200 11-2-37 TICON Logistics Park Laemchabang 2 FZ3/1 147,623 1.96 161,320 2.11 Nong Kham Sub-district, Si Racha District, FZ3/2 Chonburi Province FZ3/3 FZ3/4 50,302 0.67 51,810 0.68 45789 13-2-11 TICON Logistics Park Panthong 1 W2/1 203,614 2.70 222,330 2.92 Panthong Sub-district, Panthong District, W2/2 Chonburi Province W2/3 W2/4 W2/5 The accompanying notes are integral part of the financial statements. 3 TICON Freehold and Leasehold Real Estate Investment Trust Details of investments (continued) As at 30 September 2017 Details of investments classified by asset type 30 September 2017 31 December 2016 (Unaudited but reviewed) (Audited) Type of investments/ Factory / warehouse Percentage Percentage Land title deed Area Locations building no.