SREITs Fundamental Review @ 28 November 2021

* Above is extracted from SREITs Data - Overview Tab

** Ascendas India Trust and Dasin Retail Trust are Business Trusts

*** Added Daiwa House Logistics Trust 

Key Statistics

Items	Average	Median	Min	Max
Price/ NAV	1.03	0.98	0.28	2.11
Market Cap, S$ B	2.79	1.55	0.27	14.2
Dividend Yield - Retail	6.48%	5.36%	3.68%	12.05%
Dividend Yield - Office	6.34%	6.22%	4.48%	8.18%
Dividend Yield - Healthcare	6.06%	6.06%	2.82%	9.3%
Dividend Yield - Hospitality	2.82%	3.96%	0%	4.09%
Dividend Yield - Industrial	6.02%	5.68%	4.15%	8.57%
Dividend Yield - Logistics	6.23%	6.25%	4.46%	7.5%
Overall Dividend Yield	5.89%	5.69%	0%	12.05%

* SREITs in foreign currencies are converted to SGD for Market Cap Comparison 

** Dividend yields are based on REIT Major Sector

	Highest Div. Yield (TTM)	%	Lowest Div. Yield (TTM)	%
1	Dasin Retail Trust	12.05%	ARA US Hospitality Trust	0%
2	First REIT	9.3%	Frasers Hospitality Trust	2.05%
3	United Hampshire US REIT	9.14%	Parkway Life REIT	2.82%
4	Sabana Industrial REIT	8.57%	BHG Retail REIT	3.68%
5	Prime US REIT	8.18%	Ascott Residence Trust	3.96%

	Highest P/NAV	Time	Lowest P/NAV	Time
1	Parkway Life REIT	2.11	Dasin Retail Trust	0.28
2	Keppel DC REIT	1.93	Lippo Mall Indonesia Retail Trust	0.57
3	Mapletree Industrial Trust	1.52	BHG Retail REIT	0.59
4	Mapletree Logistics Trust	1.45	Frasers Hospitality Trust	0.74
5	Ascendas REIT	1.33	Suntec REIT	0.76

	Largest Market Cap	S$, B	Smallest Market Cap	S$, B
1	CapitaLand Integrated Commercial Trust	14.2	BHG Retail REIT	0.27
2	Ascendas REIT	12.67	Dasin Retail Trust	0.32
3	Mapletree Logistics Trust	8.25	ARA US Hospitality Trust	0.37
4	Mapletree Industrial Trust	7.18	Lippo Mall Indonesia Retail Trust	0.43
5	Mapletree CommerciaTrust	7.04	Sabana Industrial REIT	0.46

* SREITs in foreign currencies are converted to SGD for Market Cap Comparison

Lease Profile

Items	Unit	Average	Median	Min	Max
Committed Occupancy	%	95	96	81.1	100
Income Received in SGD/Major Currencies	%	76.1	100	0	100
Highest Lease Maturity in 5 Years	%	30.2	26	1.7	100
Weighted Average Lease Expiry, WALE	year	4.63	4	1.3	12.7
Weighted Average Land Lease Expiry	year	67.34	72.05	23.8	99

* Freehold or land lease tenure with more than 99 years is considered as 99 years in the Weighted Average Land Lease Expiry calculation.

• Committed occupancy ≥ 99%
• EC World REIT
• Elite Commercial REIT, First REIT
• First REIT
• Lendlease Global Commercial REIT
• Parkway Life REIT
• Committed occupancy ≤ 90%
• Ascendas India Trust
• Lippo Malls Indonesia Retail Trust
• Sabana Industrial REIT
• 21 SREITs are having 100% of income received in SGD/major currencies; 7 SREITs are having 0% of income received in SGD/major currencies.
• Highest lease maturity within 5 years ≤ 15% in a single year
• Elite Commercial REIT,
• Far East Hospitality Trust
• First REIT
• Frasers Hospitality Trust
• Manulife US REIT
• United Hampshire US REIT
• Highest lease maturity within 5 years ≥ 50% in a single year (include those without breakdown) 
• ARA Hospitality Trust
• Cromwell European REIT
• EC World REIT
• Parkway Life REIT
• Sasseur REIT
• WALE ≥ 6.5 years
• Daiwa House Logistics Trust
• Far East Hospitality Trust
• First REIT
• Frasers Hospitality Trust
• United Hampshire US REIT
• WALE ≤ 2.5 years
• CapitaLand China Trust
• Frasers Centrepoint Trust
• Mapletree North Asia Commercial Trust
• Sasseur REIT
• 100% freehold or properties ≥ 99 years remaining land lease
• Ascendas India Trust
• Elite Commercial REIT
• IREIT Global
• Keppel Pacific Oak US REIT
• Manulife US REIT
• Prime US REIT
• Weighted average land lease expiry ≤ 30 years
• BHG Retail REIT
• CapitaLand China Trust
• Dasin Retail Trust
• ESR REIT
• Sasseur REIT

Debt Profile

Items	Unit	Average	Median	Min	Max
Interest Coverage Ratio	time	4.9	4.2	1.1	21.6
Cost of Debt	%	2.65	2.4	0.53	6.47
Fixed Debt over Total Debt	%	74.1	76	24.1	100
Unsecured Debt over Total Debt	%	57	77.7	0	100
Gearing Ratio	%	37.5	37.6	24.7	48.4
Preferred/Perpetual Securities over Debt	%	5.9	0	0	44.5
Highest Debt Expiry in 5 Years	%	40.2	31.1	14.2	100
Weighted Average Debt Expiry, WADE	year	2.73	2.9	0.45	4.8

• Interest coverage ratio ≥ 7 times
• Daiwa House Logistics Trust
• Frasers Logistics & Commercial Trust
• IREIT Global
• Keppel DC REIT
• Parkway Life REIT
• SPH REIT
• Interest coverage ratio ≤ 2.5 times
• ARA Hospitality Trust
• Ascott Residence Trust
• Dasin Retail Trust
• Frasers Hospitality Trust
• Lippo Malls Indonesia Retail
• Cost of debt ≤ 1.6%
• Ascott Residence Trust
• Daiwa House Logistics Trust
• Frasers Logistics & Commercial Trust
• Keppel DC REIT
• Lendlease Global Commercial REIT
• Parkway Life REIT
• Cost of debt ≥ 4%
• Ascendas India Trust
• Dasin Retail Trust
• EC World REIT
• Lippo Malls Indonesia Retail Trust
• Sasseur REIT
• Fixed debt % ≥ 97.5%
• AIMS APAC REIT
• Cromwell European REIT
• Daiwa House Logistics Trust
• Lendlease Global Commercial REIT
• Manulife US REIT
• Starhill Global REIT
• United Hampshire US REIT
• Fixed debt % ≤ 55%
• BHG Retail REIT
• Dasin Retail Trust
• First REIT
• IREIT Global
• 11 SREITs are having unsecured debt of 0%; 10 SREITs are having unsecured debt of 100%.
• Gearing Ratio ≤ 34%
• AIMS APAC REIT
• Frasers Centrepoint Trust
• Frasers Logistics and Industrial Trust
• Mapletree Commercial Trust
• Sasseur REIT
• SPH REIT
• Gearing Ratio ≥ 42%
• ARA US Hospitality REIT
• Daiwa House Logistics Trust
• Elite Commercial REIT
• Frasers Hospitality Trust
• Lippo Mall Indonesia Retail Trust
• Manulife US REIT
• Suntec REIT
• Preferred/perpetual securities over debts ≥ 15%
• AIMS APAC REIT
• Ascott Residence Trust
• Lendlease Global Commercial REIT
• Lippo Mall Indonesia Retail Trust
• SPH REIT
• 20 SREITs are having preferred/perpetual securities over debts of 0%
• Highest debt maturity within 5 years ≤ 20% in a single year
• Ascendas REIT
• CapitaLand Integrated Commercial Trust
• Mapletree Industrial Trust
• Mapletree Logistics Trust
• Suntec REIT
• Highest debt maturity within 5 years ≥ 75% in a single year
• BHG Retail REIT
• EC World REIT
• IREIT Global
• Sasseur REIT
• WADM ≥ 3.6 years
• CapitaLand Integrated Commercial Trust
• Daiwa House Logistics Trust
• IREIT Global
• Mapletree Commercial Trust
• Mapletree Logistics Trust
• Starhill Global REIT
• WADM ≤1.75 years
• BHG Retail REIT
• Dasin Retail Trust
• EC World REIT
• First REIT
• Sabana Industrial REIT
• Sasseur REIT

Diversification Profile

Items	Unit	Average	Median	Min	Max
Major Sector Contribution	%	84	92.7	40.1	100
Top Geographical Contribution	%	56.5	53.4	8.4	100
Top Property Contribution	%	23.7	18.6	3.9	66.5
Top 5 Properties Contribution	%	61.2	62.2	15.6	100
Top Tenant Contribution	%	20	12.3	3.2	100
Top 10 Tenants Contribution	%	48.9	36.8	15.5	100

• Major sector contribution ≤ 55%
• AIMS APAC REIT
• Ascendas REIT
• ESR-REIT
• Frasers Logistics & Commercial Trust
• 16 SREITs are having a major sector contribution of 100%
• Top geographical contribution ≤ 20%
• ARA US Hospitality Trust
• Ascott Residence Trust
• Cromwell European REIT
• Elite Commercial Trust
• Top geographical contribution of 100%
• Dasin Retail Trust
• Far East Hospitality Trust
• Mapletree Commercial Trust 
• Sabana Industrial REIT
• Top property contribution ≤ 8%
• ARA US Hospitality Trust,
• Ascendas REIT
• Ascott Residence Trust
• Cromwell European REIT
• Frasers Logistics & Commercial Trust
• Top property contribution ≥ 45%
• BHG Retail REIT
• Lendlease Global Commercial Trust
• Mapletree North Asia Commercial Trust
• SPH REIT
• Top 5 properties contribution ≤ 25%
• ARA US Hospitality Trust
• Ascendas REIT
• Ascott Residence Trust
• Frasers Logistics & Commercial Trust
• Mapletree Logistics Trust
• Top 5 properties contribution ≥ 95%
• BHG Retail REIT
• Dasin Retail Trust
• Lendlease Global Commercial Trust
• Mapletree Commercial Trust
• Sasseur REIT
• SPH REIT
• Top tenant contribution ≤ 5%
• Ascendas REIT
• CapitaLand China Trust
• Frasers Centrepoint Trust
• Frasers Logistics & Commercial Trust
• Keppel Pacific Oak US REIT
• SPH REIT
• Top tenant contribution ≥ 50%
• ARA US Hospitality Trust
• Elite Commercial REIT
• First REIT
• Parkway Life REIT
• Top 10 tenants contribution ≤ 20%
• Ascendas REIT
• CapitaLand China Trust
• Frasers Centrepoint Trust
• Lippo Mall Indonesia Retail Trust
• Sasseur REIT
• Top 10 tenants contribution ≥ 90%
• ARA US Hospitality Trus
• CDL Hospitality Trusts
• EC World REIT
• Elite Commercial REIT
• First REIT
• Frasers Hospitality Trust

Key Financial Metrics

Items	Unit	Average	Median	Min	Max
Property Yield (Annualized)	%	5.1	5	2.2	8.4
Management Fees over Distribution	%	15.5	13.7	5.9	43.7
Distribution on Capital (Annualized)	%	3.4	3.7	0	5.4
Distribution Margin	%	47.5	50.6	0	72.1

• Property yield (annualized) ≥ 7.5%
• Ascendas India Trust
• First REIT
• Keppel DC REIT
• Sasseur REIT
• Property yield (annualized) ≤ 3%
• ARA Hospitality Trust
• Ascott Residence Trust
• Far East Hospitality Trust
• Frasers Hospitality Trust
• Management fees over Distribution ≤ 10.5%
• Cromwell European REIT
• Daiwa House Logistics Trust
• Elite Commercial REIT
• Manulife US REIT
• Mapletree North Asia Commercial Trust
• United Hampshire US REIT
• Management fees over Distribution of ≥ 20%
• Dasin Retail Trust
• First REIT
• Frasers Hospitality Trust
• Keppel REIT
• Lippo Mall Indonesia Retail Trust
• Suntec REIT
• Distribution on capital (annualized) ≥ 5%
• Keppel DC REIT
• Prime US REIT
• Sasseur REIT
• United Hampshire US REIT
• Distribution on capital (annualized) ≤ 1.75%
• ARA Hospitality Trust
• BHG Retail REIT
• Dasin Retail Trust
• Frasers Hospitality Trust
• Lippo Malls Indonesia Retail Trust
• Distribution margin ≥ 62.5%
• Elite Commercial REIT
• Lendlease Global Commercial REIT
• Mapletree Commercial Trust
• Parkway Life REIT
• Sasseur REIT
• Distribution margin ≤ 25%
• ARA Hospitality Trust
• Ascott Residence Trust
• BHG Retail REIT
• Frasers Hospitality Trust
• Lippo Malls Indonesia Retail Trust

Related Party Shareholding

Items	Unit	Average	Median	Min	Max
REIT Sponsor's Shareholding	%	26.082	25.862	0	65.486
REIT Manager's Shareholding	%	2.178	0.938	0	9.999
Directors of REIT Manager's Shareholding	%	6.101	0.126	0	57.918

* Include deemed interest

• REIT sponsor's shareholding ≥ 50%
• Far East Hospitality Trust
• Lippo Mall Indonesia Retail Trust
• Sasseur REIT
• SPH REIT
• REIT sponsor's shareholding ≤ 5%
• Dasin Retail Trust
• Prime US REIT
• Suntec REIT
• United Hampshire US REIT
• REIT manager's shareholding ≥ 6%
• Ascott Residence Trust
• CapitaLand China Trust
• CDL Hospitality Trusts
• First REIT
• REIT manager's shareholding ≤ 0.2%
• ARA US Hospitality Trust
• Ascendas REIT
• Daiwa House Logistics Trust
• Mapletree Logistics Trust
• Sabana Industrial REIT
• United Hampshire US REIT
• Directors of REIT manager's shareholding ≥ 20%
• Dasin Retail Trust
• EC World REIT
• ESR-REIT
• Frasers Hospitality Trust
• Sasseur REIT
• Directors of REIT manager's shareholding ≤ 0.01%
• Ascendas REIT
• Daiwa House Logistics Trust
• Lippo Mall Indonesia Retail Trust
• Starhill Global REIT

Financial Engineering/Income Support and Distribution from Asset Disposal 

Name	Top-Up from Support / Distribution	Top-Up from Disposal / Distribution
ARA LOGOS Logistics Trust	2.9%
Ascendas REIT	0.8%
Ascott Residence Trust		47.8%
CDL Hospitality Trusts		35.1%
Dasin Retail Trust	10.5%
Keppel DC REIT	3.1%
Keppel REIT	0.5%
Lippo Malls Indonesia Retail Trust	18.8%
Mapletree Logistics Trust		1.9%
OUE Commercial REIT	9.6%
Suntec REIT	6.2%
United Hampshire US REIT	12.8%

Average Dividend Yield & P/NAV

* Above is extracted from SREITs Data - Average Tab

Below are the REITs that are above their average dividend yield AND below their average P/NAV for 2 out of 3 periods of 1-year, 3 years, or 5 years:

1. CapitaLand China Trust
2. CapitaLand Integrated Commercial Trust
3. Dasin Retail Trust
4. Elite Commercial REIT
5. Frasers Centrepoint Trust
6. Keppel DC REIT
7. Manulife US REIT
8. Mapletree Industrial Trust
9. Suntec REIT

At this moment, SREITs are trading close to their NAV value with a median Price/NAV at 0.98. The median dividend yield of 5.69% is quite attractive, showing signs of dividend yield recovery to the pre-COVID period. The median dividend yield for the hospitality sector remains lowest, as income is affected due to travel restrictions. Besides Dasin Retail Trust, all results are updated.

Join REIT-TIREMENT Patreon for patron-exclusive posts that cover REITs valuation and more detail on fundamental analysis. You could also refer below for more information:

SREITs Dashboard - Detailed information on individual Singapore REIT

SREITs Data - Overview and Detail of Singapore REIT

REIT Analysis - List of previous REIT analysis posts

REIT-TIREMENT Telegram Channel - Join to receive updates on new post

REIT-TIREMENT Facebook Page - Support by liking my Facebook Page

REIT Investing Community - Facebook Group where members share and discuss REIT topic