Related party acquisition of a 50.1% stake in Thembisa Mall Proprietary Limited
Exemplar REITail Limited
(Incorporated in the Republic of South Africa)
(Registration number 2018/022591/06)
Approved as a REIT by the JSE
JSE share code: EXP
("Exemplar" or "the Company")
RELATED PARTY ACQUISITION OF A 50.1% SHARE IN MALL OF THEMBISA PROPRIETARY LIMITED
Shareholders are advised that the Company has, subject to certain conditions precedent, acquired 50.1% of
the shares in the Mall of Thembisa Proprietary Limited ("Devco") from McCormick Property
Development Proprietary Limited ("MPD"), in addition to MPD’s claims on loan account against Devco in
excess of R632,592,052. Devco’s only asset is the Mall of Thembisa, a 44 809m2 mall currently under
development in Thembisa, Gauteng. The total purchase consideration is R78,584,805, which will be
satisfied through the issue of 7 262 921 new ordinary Exemplar shares to MPD (the "consideration").
The acquisition is in line with Exemplar's strategy to acquire high quality assets from MPD, which assets
are consistent with the metrics of the existing Exemplar property portfolio.
3. TERMS OF THE ACQUISITION
3.1. The Transaction
Exemplar has entered into an agreement with MPD to acquire 50.1% of the issued shares in Devco,
in addition to the claims on loan account in excess of R632,592,052 which MPD has against Devco,
for the consideration (the "acquisition"), and with effect from 20 November 2020 (the "effective
3.2. Purchase consideration
The consideration payable for the acquisition will be settled through the issue of 7 262 921 new
ordinary Exemplar shares to MPD.
3.3. Conditions precedent
The acquisition is subject to the fulfilment or waiver, as the case may be, of the following conditions
- that the development of the Mall of Thembisa is completed to the reasonable satisfaction of
- that all approvals required for the Mall of Thembisa to be tenanted legally have been granted
unconditionally, or are granted subject to such conditions which the parties agree are
acceptable to them;
- that all approvals required in terms of the Competition Act are granted without conditions or
are granted subject to such conditions which the parties agree are acceptable to them; and
- all approvals required by the JSE Limited have been obtained.
3.4. Material terms
The agreement in respect of the acquisition contains warranties which are normal for an acquisition
of this nature; specifically, 50.1% of the net income is guaranteed by MPD for a period of two years,
from 1 December 2020.
4. PROPERTY SPECIFIC INFORMATION
average Value attributed to
rental per Purchase the property as at 1
Property Geographical GLA m2 consideration November 2020
name location Sector (m2) (R/m2) (R) (R)
Mall of Gauteng Retail 44,809 R137.16 R78,584,805 R726,000,000
* Valuations have been carried out by Quadrant Properties Proprietary Limited as at 1 November
2020. Quadrant Properties is an external valuer as defined in section 13 of the JSE Listings
Requirements. The purchase price of the property is considered to be its fair market value, as
determined by the directors of the Company. The directors of the Company are not independent and
are not registered as professional valuers or as professional associate valuers in terms of the Property
Valuers Profession Act, No.47 of 2000.
5. FINANCIAL INFORMATION
Set out below are the forecast revenue, operational net income, net profit after tax and earnings available
for distribution of the acquisition (“the forecast”) for the 12 months ending 30 November 2021 (the
The forecast has been prepared on the assumption that the acquisition will be implemented on
1 December 2020 and on the basis that the forecast includes forecast results for the duration of the forecast
The forecast, including the assumptions on which it is based and the financial information from which it
has been prepared, is the responsibility of the directors of the Company. The forecast has not been
reviewed or reported on by independent reporting accountants.
The forecast presented in the table below has been prepared in accordance with the Company’s accounting
policies, which are in compliance with International Financial Reporting Standards.
Forecast for the 12
30 November 2021
Revenue 109 541 158
Net property income 71 603 992
Net after tax profit 34 103 992
Total comprehensive profit for the period 34 103 992
Profit available for distribution 23 984 844
The forecast incorporates the following material assumptions in respect of revenue and expenses:
1. The forecast is based on information derived from the management accounts, budgets, and
rental contracts provided by Devco.
2. Rental income is derived from the forecasts provided to the Company by Devco.
3. Net property income includes the effects of straight lining rental income.
4. Total comprehensive profit includes the effects of finance costs.
5. Contracted revenue is based on existing lease agreements including stipulated increases, all of
which are valid and enforceable.
6. Of the rental income of R73,750,800, 100% relates to contracted rental. No near contracted
rental income is forecast.
7. Property operating expenditure has been forecast by the property manager on a line-by-line
basis based on management’s review of historical expenditure, where available, and discussion
with the property manager.
8. No fair value adjustment is recognised.
9. There will be no unforeseen economic factors that will affect the lessees’ ability to meet their
commitments in terms of existing lease agreements.
6. RELATED PARTY TRANSACTION
In terms of section 10 of the JSE Listings Requirements, the acquisition constitutes a small related party
transaction as MPD is a material shareholder of Exemplar, and John McCormick and Jason McCormick
are directors of both MPD and Exemplar. Accordingly, Exemplar is required to obtain a fairness opinion
from an independent expert in this regard.
A further announcement will be released following the finalisation of the independent expert’s opinion.
30 October 2020
Date: 30-10-2020 09:58:00
Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE').
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct,
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
information disseminated through SENS.