-
Accordia Golf Trust Management Pte. Ltd. (Registration Number:
201407957D), as the trustee-manager (the “Trustee-Manager”) of
Accordia Golf Trust (“AG Trust”), is making an offering (the
“Offering”) of 782,025,000 units representing undivided interests
in AG Trust (the “New Units”) for subscription at the offering
price (the “Offering Price”) which will be between S$0.97 per Unit
(the “Minimum Offering Price”) and S$1.00 per Unit (the “Maximum
Offering Price” and the range between the Minimum Offering Price
and the Maximum Offering Price, the “Offering Price Range”). The
Offering consists of (i) an international placement to investors,
including institutional and other investors in Singapore (the
“Placement”), (ii) an offering to the public in Singapore (the
“Singapore Public Offering”) and (iii) a public offering without
listing in Japan (the “Japanese Public Offering”). The minimum size
of the Singapore Public Offering will be 41,163,000 Units.
Investors subscribing for Units under the Singapore Public Offering
will pay the Maximum Offering Price (subject to refund). There is
one Unit in issue as at the date of this Prospectus. The total
number of outstanding Units immediately after the completion of the
Offering will be 1,099,122,000 Units.
Daiwa Capital Markets Singapore Limited and Citigroup Global
Markets Singapore Pte. Ltd. are the joint global coordinators,
bookrunners, issue managers and underwriters for the offering
(together, the “Joint Global Coordinators, Bookrunners, Issue
Managers and Underwriters” or the “Joint Bookrunners”). The
Offering is fully underwritten at the Offering Price by the Joint
Bookrunners on the terms and subject to the conditions of the
Separate from the Offering, Accordia Golf Co., Ltd. (the
“Sponsor” or “Accordia Golf”) will receive, as part settlement of
the consideration for the acquisition of the Initial Portfolio,
317,096,999 Units (the “Consideration Units”).
No Units shall be allotted or allocated on the basis of this
Prospectus later than six months after the registration of this
Prospectus by the Monetary Authority of Singapore (the “Authority”
or the “MAS”). Prior to the Offering, there has been no market for
the Units. The offer of Units under this Prospectus will be by way
of an initial public offering in Singapore. Application has been
made to Singapore Exchange Securities Trading Limited (the
“SGX-ST”) for permission to list on the Main Board of the SGX-ST
(i) all the Units in issue, (ii) all the New Units, (iii) all the
Consideration Units and (iv) all the Units which may be issued to
the Trustee-Manager from time to time in full or part payment of
the Trustee-Manager’s fees. Such permission will be granted when AG
Trust has been admitted to the
conditional upon issue of the Units and upon permission being
granted by the SGX-ST to list and deal in and for quotation of the
Units. In the event that such permission is not granted or if the
Offering is not completed for any other reason, application monies
will be returned in full,
therefrom, and without any right or claim against any of AG
Trust, the Trustee-Manager, the Sponsor or the Joint
Bookrunners.
AG Trust has received a letter of eligibility from the SGX-ST
for the listing and quotation of (i) all the Units in issue, (ii)
all the New Units, (iii) all the Consideration Units and (iv) all
the Units which may be issued to the Trustee-Manager from time to
time in full or part payment of the Trustee-Manager’s fees on the
Main Board of the SGX-ST. AG Trust’s eligibility to list on the
Main Board of the SGX-ST does not indicate the merits of the
Offering, AG Trust, the Trustee-Manager, the Sponsor, the Joint
Bookrunners or the Units. The SGX-ST assumes no responsibility for
the correctness of any statements or opinions made or reports
contained
indication of the merits of the Offering, AG Trust, the
Trustee-Manager, the Sponsor, the Joint Bookrunners or the
Units.
AG Trust is a business trust (Registration Number: 2014002)
registered under the Business Trusts Act, Chapter 31A of Singapore
(the “Business Trusts Act” or “BTA”). A copy of this Prospectus has
been lodged on 30 June 2014 with and registered on 21 July 2014 by
the MAS. The MAS assumes no responsibility for the contents of this
Prospectus. Registration of this Prospectus by the MAS does not
imply that the Securities and Futures Act, Chapter 289 of Singapore
(the “Securities and Futures Act” or “SFA”), or any other legal or
regulatory requirements, have been complied with. The MAS has not,
in any way, considered the merits of the units in AG Trust being
offered for investment.
See “Risk Factors” for a discussion of certain factors to be
considered in connection with an investment in the Units. None of
AG Trust, the Trustee-Manager, the Sponsor or the Joint Bookrunners
guarantees the performance of AG Trust, the repayment of capital or
the payment of a particular return on the Units.
In connection with the Offering, Citigroup Global Markets
Singapore Pte. Ltd. (the “Stabilising Manager”) has been granted an
over-allotment option (the “Over-Allotment Option”) by the Sponsor
(the “Unit Lender”), exercisable by the Stabilising Manager (or
persons acting on behalf of the Stabilising Manager) in
consultation with the Joint Bookrunners, in full or in part, on one
or more occasions, to acquire from the Unit Lender up to an
aggregate of 41,217,000 Units at the Offering Price representing
not more than 5.3% of the total number of Units in the Offering,
solely to cover the over-allotment of Units (if any), subject to
any applicable laws and regulations, including the SFA and any
regulations thereunder, from the date of commencement of trading in
the Units on the SGX-ST until the earliest of (i) the date falling
30 days thereafter, or (ii) the date when the Stabilising Manager
(or persons acting on behalf of the Stabilising Manager) has bought
on the SGX-ST, an aggregate of 41,217,000 Units representing not
more than 5.3% of the total number of Units in the Offering, to
undertake stabilising actions. The exercise of the Over-Allotment
Option will not increase the total number of Units in issue. (See
“Plan of Distribution – Over-Allotment and Stabilisation” for
further details.)
Prospective investors applying for Units under the Singapore
Public Offering by way of Application Forms or Electronic
Applications (both as referred to in Appendix H, “Terms, Conditions
and Procedures for Application for and Acceptance of the Units in
Singapore”), will have to pay the Maximum Offering Price on
application, subject to a refund of the full amount or, as the case
may be, the balance of the application monies (in each case
without
claim against AG Trust, the Trustee-Manager, the Sponsor or the
Joint Bookrunners), where (i) an application is rejected or
accepted in part only, or (ii) if the Offering does not proceed for
any reason, or (iii) if the Offering Price is less than the Maximum
Offering Price. The Offering Price will be determined following a
book-building process by agreement between the Trustee-Manager and
the Joint Bookrunners on a date currently expected to be 24 July
2014 (the “Price Determination Date”), which date is subject to
change. The Joint Bookrunners have no obligation whatsoever to
agree to any price as constituting the Offering Price. If for any
reason whatsoever, the Offering Price is not agreed between the
Joint Bookrunners and the Trustee-Manager, the Offering will not
proceed. Notice of the Offering Price will be published in one or
more major Singapore newspapers such as The Straits Times, The
Business Times and Lianhe Zaobao not later than two calendar days
after the Price Determination Date.
Nothing in this Prospectus constitutes an offer for Units for
sale in the United States or any other jurisdiction where it is
unlawful to do so. The Units have not been and will not be
registered under the U.S. Securities Act or the securities law of
any state of the United States and, accordingly, may not be offered
or sold within the United States except in a transaction that is
exempt from, or not subject to, the registration requirements of
the U.S. Securities Act. The Units are being offered and sold
outside the United States (including to institutional and other
investors in Singapore) in reliance on Regulation S under the U.S.
Securities Act (“Regulation S”).
This document is important. If you are in any doubt as to the
action you should take, you
Offering of 782,025,000 Units (subject to the Over-Allotment
Option)Offering Price Range: S$0.97 to S$1.00 per Unit
Singapore’s first listed
business trust with
golf course assets
in Japan(a business trust constituted on 16 June 2014 under the
laws of the Republic of Singapore)
managed byACCORDIA GOLF TRUST MANAGEMENT PTE. LTD.
ANNUAL DISTRIBUTION YIELD OF
9.1%(1)(including non-recurring items)
NORMALISED DISTRIBUTION YIELD OF 7.0%(2)(excluding non-recurring
items)
FOR FORECAST YEAR 2015(3) (4)
Notes:(1) Based on the illustrative annual DPU yield (including
non-recurring items) and the Minimum Offering Price(2) Based on the
illustrative normalised DPU yield (excluding non-recurring items)
and the Minimum Offering Price(3) Illustrative DPU yields are
calculated by dividing the respective DPU in S$, which is converted
from JPY at the assumed exchange rate of JPY 81.16/S$, by the
respective estimated issue price.
The forecast distribution yield is calculated based on the
underlying assumptions in the Prospectus. Such yields will vary
accordingly for investors who purchase the Units in the secondary
market at a market price different from the Offering Price
(4) The 12-month period from 1 April 2014 to 31 March 2015
Joint Global Coordinators, Bookrunners, Issue Managers and
Underwriters
PROSPECTUS DATED 21 JULY 2014 (REGISTERED WITH THE MONETARY
AUTHORITY OF SINGAPORE ON 21 JULY 2014)
-
ACCORDIA GOLF TRUST MANAGEMENT PTE. LTD.
6 Shenton WayOUE Downtown 2 #25-09
Singapore 068809
AC
CO
RD
IA G
OLF TR
UST
Accordia Golf Trust Management Pte. Ltd. (Registration Number:
201407957D), as the trustee-manager (the “Trustee-Manager”) of
Accordia Golf Trust (“AG Trust”), is making an offering (the
“Offering”) of 782,025,000 units representing undivided interests
in AG Trust (the “New Units”) for subscription at the offering
price (the “Offering Price”) which will be between S$0.97 per Unit
(the “Minimum Offering Price”) and S$1.00 per Unit (the “Maximum
Offering Price” and the range between the Minimum Offering Price
and the Maximum Offering Price, the “Offering Price Range”). The
Offering consists of (i) an international placement to investors,
including institutional and other investors in Singapore (the
“Placement”), (ii) an offering to the public in Singapore (the
“Singapore Public Offering”) and (iii) a public offering without
listing in Japan (the “Japanese Public Offering”). The minimum size
of the Singapore Public Offering will be 41,163,000 Units.
Investors subscribing for Units under the Singapore Public Offering
will pay the Maximum Offering Price (subject to refund). There is
one Unit in issue as at the date of this Prospectus. The total
number of outstanding Units immediately after the completion of the
Offering will be 1,099,122,000 Units.
Daiwa Capital Markets Singapore Limited and Citigroup Global
Markets Singapore Pte. Ltd. are the joint global coordinators,
bookrunners, issue managers and underwriters for the offering
(together, the “Joint Global Coordinators, Bookrunners, Issue
Managers and Underwriters” or the “Joint Bookrunners”). The
Offering is fully underwritten at the Offering Price by the Joint
Bookrunners on the terms and subject to the conditions of the
Underwriting Agreement (as defi ned herein).
Separate from the Offering, Accordia Golf Co., Ltd. (the
“Sponsor” or “Accordia Golf”) will receive, as part settlement of
the consideration for the acquisition of the Initial Portfolio,
through the acquisition of the TK Interests (both as defi ned
herein), an aggregate of 317,096,999 Units (the “Consideration
Units”).
No Units shall be allotted or allocated on the basis of this
Prospectus later than six months after the registration of this
Prospectus by the Monetary Authority of Singapore (the “Authority”
or the “MAS”). Prior to the Offering, there has been no market for
the Units. The offer of Units under this Prospectus will be by way
of an initial public offering in Singapore. Application has been
made to Singapore Exchange Securities Trading Limited (the
“SGX-ST”) for permission to list on the Main Board of the SGX-ST
(i) all the Units in issue, (ii) all the New Units, (iii) all the
Consideration Units and (iv) all the Units which may be issued to
the Trustee-Manager from time to time in full or part payment of
the Trustee-Manager’s fees. Such permission will be granted when AG
Trust has been admitted to the Offi cial List of the SGX-ST on the
Listing Date. Acceptance of applications for Units will be
conditional upon issue of the Units and upon permission being
granted by the SGX-ST to list and deal in and for quotation of the
Units. In the event that such permission is not granted or if the
Offering is not completed for any other reason, application monies
will be returned in full, at each investor’s own risk, without
interest or any share of revenue or other benefi t arising
therefrom, and without any right or claim against any of AG Trust,
the Trustee-Manager, the Sponsor or the Joint Bookrunners.
AG Trust has received a letter of eligibility from the SGX-ST
for the listing and quotation of (i) all the Units in issue, (ii)
all the New Units, (iii) all the Consideration Units and (iv) all
the Units which may be issued to the Trustee-Manager from time to
time in full or part payment of the Trustee-Manager’s fees on the
Main Board of the SGX-ST. AG Trust’s eligibility to list on the
Main Board of the SGX-ST does not indicate the merits of the
Offering, AG Trust, the Trustee-Manager, the Sponsor, the Joint
Bookrunners or the Units. The SGX-ST assumes no responsibility for
the correctness of any statements or opinions made or reports
contained in this Prospectus. Admission to the Offi cial List of
the SGX-ST is not to be taken as an indication of the merits of the
Offering, AG Trust, the Trustee-Manager, the Sponsor, the Joint
Bookrunners or the Units.
AG Trust is a business trust (Registration Number: [2014002])
registered under the Business Trusts Act, Chapter 31A of Singapore
(the “Business Trusts Act” or “BTA”). A copy of this Prospectus has
been lodged on 30 June 2014 with and registered on 21 July 2014 by
the MAS. The MAS assumes no responsibility for the contents of this
Prospectus. Registration of this Prospectus by the MAS does not
imply that the Securities and Futures Act, Chapter 289 of Singapore
(the “Securities and Futures Act” or “SFA”), or any other legal or
regulatory requirements, have been complied with. The MAS has not,
in any way, considered the merits of the units in AG Trust being
offered for investment.
See “Risk Factors” for a discussion of certain factors to be
considered in connection with an investment in the Units. None of
AG Trust, the Trustee-Manager, the Sponsor or the Joint Bookrunners
guarantees the performance of AG Trust, the repayment of capital or
the payment of a particular return on the Units.
In connection with the Offering, Citigroup Global Markets
Singapore Pte. Ltd. (the “Stabilising Manager”) has been granted an
over-allotment option (the “Over-Allotment Option”) by the Sponsor
(the “Unit Lender”), exercisable by the Stabilising Manager (or
persons acting on behalf of the Stabilising Manager) in
consultation with the Joint Bookrunners, in full or in part, on one
or more occasions, to acquire from the Unit Lender up to an
aggregate of 41,217,000 Units at the Offering Price representing
not more than 5.3% of the total number of Units in the Offering,
solely to cover the over-allotment of Units (if any), subject to
any applicable laws and regulations, including the SFA and any
regulations thereunder, from the date of commencement of trading in
the Units on the SGX-ST until the earliest of (i) the date falling
30 days thereafter, or (ii) the date when the Stabilising Manager
(or persons acting on behalf of the Stabilising Manager) has bought
on the SGX-ST, an aggregate of 41,217,000 Units representing not
more than 5.3% of the total number of Units in the Offering, to
undertake stabilising actions. The exercise of the Over-Allotment
Option will not increase the total number of Units in issue. (See
“Plan of Distribution – Over-Allotment and Stabilisation” for
further details.)
Prospective investors applying for Units under the Singapore
Public Offering by way of Application Forms or Electronic
Applications (both as referred to in Appendix H, “Terms, Conditions
and Procedures for Application for and Acceptance of the Units in
Singapore”), will have to pay the Maximum Offering Price on
application, subject to a refund of the full amount or, as the case
may be, the balance of the application monies (in each case without
interest or any share of revenue or other benefi t arising
therefrom, and without any right or claim against AG Trust, the
Trustee-Manager, the Sponsor or the Joint Bookrunners), where (i)
an application is rejected or accepted in part only, or (ii) if the
Offering does not proceed for any reason, or (iii) if the Offering
Price is less than the Maximum Offering Price. The Offering Price
will be determined following a book-building process by agreement
between the Trustee-Manager and the Joint Bookrunners on a date
currently expected to be 24 July 2014 (the “Price Determination
Date”), which date is subject to change. The Joint Bookrunners have
no obligation whatsoever to agree to any price as constituting the
Offering Price. If for any reason whatsoever, the Offering Price is
not agreed between the Joint Bookrunners and the Trustee-Manager,
the Offering will not proceed. Notice of the Offering Price will be
published in one or more major Singapore newspapers such as The
Straits Times, The Business Times and Lianhe Zaobao not later than
two calendar days after the Price Determination Date.
Nothing in this Prospectus constitutes an offer for Units for
sale in the United States or any other jurisdiction where it is
unlawful to do so. The Units have not been and will not be
registered under the U.S. Securities Act or the securities law of
any state of the United States and, accordingly, may not be offered
or sold within the United States except in a transaction that is
exempt from, or not subject to, the registration requirements of
the U.S. Securities Act. The Units are being offered and sold
outside the United States (including to institutional and other
investors in Singapore) in reliance on Regulation S under the U.S.
Securities Act (“Regulation S”).
This document is important. If you are in any doubt as to the
action you should take, you should consult your legal, fi nancial,
tax or other professional adviser.
Offering of 782,025,000 Units (subject to the Over-Allotment
Option)Offering Price Range: S$0.97 to S$1.00 per Unit
Singapore’s fi rst listed
business trust with
golf course assets
in Japan(a business trust constituted on 16 June 2014 under the
laws of the Republic of Singapore)
managed byACCORDIA GOLF TRUST MANAGEMENT PTE. LTD.
Joint Global Coordinators, Bookrunners, Issue Managers and
Underwriters
Accordia Golf Trust Presents A Unique Opportunity To Invest In
Japan’s Golfi ng Market
About Accordia Golf Trust (“AG Trust”)• First business trust
comprising investments in golf course assets in Japan to be listed
on the SGX-ST
• Initial Portfolio: 89(1) golf courses (including golf course
related assets) located across Japan, valued at approximately
JPY150,908 million(2) (approximately S$1,851 million)
• 86.4%(3) of the Initial Portfolio Golf Courses, are located in
the three largest metropolitan areas in Japan, which have better
developed and well-maintained transport infrastructure and can be
conveniently accessed by customers
Appraised Value(2) of the Initial Portfolio Golf Courses
AG Trust Portfolio(2013/9/30)
Source: Sponsor, CBRE, Tanizawa
Three largest metropolitan areas account for 86.4% (3)
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
49.1% 25.0% 12.3% 13.6%
Greater Tokyo Region Greater Osaka RegionOther RegionsGreater
Nagoya Region
Greater Osaka RegionNo. Of Golf Courses 15Appraisal Value (mil
JPY)(2) 37,673
Other RegionsNo. Of Golf Courses 27Appraisal Value (mil JPY)(2)
20,522
Greater Nagoya RegionNo. Of Golf Courses 12Appraisal Value (mil
JPY)(2) 18,616
Strategically Located Golf Courses
Notes:
(1) Calculated on the basis that Otsu Country Club, one of the
Initial Portfolio Golf Courses with two courses, is a single golf
course.
(2) Based on the real estate appraisals by CBRE K.K. (“CBRE”)
and Tanizawa Sogo Appraisal Co., Ltd. (“Tanizawa”, together with
CBRE, the “Independent Real Estate Appraisers”) as at 30 September
2013.
(3) This percentage is calculated by dividing (i) the aggregated
appraised values by the Independent Real Estate Appraisers of the
Initial Portfolio golf courses in the three largest metropolitan
areas by (ii) the aggregated appraised values by the Independent
Real Estate Appraisers of all the Initial Portfolio golf
courses
Greater Tokyo RegionNo. Of Golf Courses 35Appraisal Value (mil
JPY)(2) 74,097
ANNUAL DISTRIBUTION YIELD OF
9.1%(1)(including non-recurring items)
NORMALISED DISTRIBUTION YIELD OF 7.0%(2)(excluding non-recurring
items)
FOR FORECAST YEAR 2015(3) (4)
Notes:(1) Based on the illustrative annual DPU yield (including
non-recurring items) and the Minimum Offering Price(2) Based on the
illustrative normalised DPU yield (excluding non-recurring items)
and the Minimum Offering Price(3) Illustrative DPU yields are
calculated by dividing the respective DPU in S$, which is converted
from JPY at the assumed exchange rate of JPY 81.16/S$, by the
respective estimated issue price.
The forecast distribution yield is calculated based on the
underlying assumptions in the Prospectus. Such yields will vary
accordingly for investors who purchase the Units in the secondary
market at a market price different from the Offering Price
(4) The 12-month period from 1 April 2014 to 31 March 2015
PROSPECTUS DATED 21 JULY 2014 (REGISTERED WITH THE MONETARY
AUTHORITY OF SINGAPORE ON 21 JULY 2014)
Sponsor
-
Brand Recognition and Play Experience Survey of the Three Major
Golf Courses Operators in Japan(4)
0%ACCORDIA GOLF PGM GROUP ORIX GROUP
10%
20%
30%
40%
50%
60%
70%
59.8%
43.7%
31.4%
51.4%
29.2%
19.3%
36.0%
15.2%
8.4%
Brand Recognition Play Experience Play Experience in the past 1
year
Quality initial portfolio of golf courses to provide stable and
attractive yield
A WELL-DIVERSIFIED AND BALANCED INITIAL PORTFOLIO WITH LOW
CUSTOMER CONCENTRATION RISK
• No single golf course accounts for more than 6.0% of the
aggregate appraised value of the Initial Portfolio as at 30
September 2013
LOCATED MAINLY IN THE THREE LARGEST METROPOLITAN AREAS IN JAPAN
WITH GOOD ACCESS TO DENSELY POPULATED CITIES
• Generally able to attract more visitors and generate higher
revenue• Better developed and well-maintained transport
infrastructure and
can be conveniently accessed by customers• Weather conditions
are more stable• Liquidity of assets will be higher in the event of
a sale, as compared
to those located in regions outside of the three largest
metropolitan areas in Japan
INITIAL PORTFOLIO OF INCOME-GENERATING STABILISED GOLF COURSES
AND GOLF COURSE RELATED ASSETS CAPABLE OF GENERATING A STABLE AND
ATTRACTIVE YIELD
• Operated under the “Accordia” brand, which enjoys the highest
brand recognition among the three major golf course operators in
Japan(4)
• High utilisation rate of 75.9% on average in FY2013• The
“Accordia” brand golf courses tend to be more resilient to
economic downturns given their relatively reasonable fees and
cost effi cient operations
Japan Market(2012)
AG Trust Portfolio(2014/3/3)
Number of Golf Courses
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Three largest metropolitan areas account for 69.7%
39% 17% 13% 30%
28% 14% 9% 48%
Greater Tokyo Region Greater Osaka RegionOther RegionsGreater
Nagoya Region Source: CBRE
Key Investment Highlights and Competitive Strengths
Population Profi le in Japan
0%
2000
2005
2010
20%
15%
14%
13% 64%
66%
68% 17%
20%
23%
40% 60% 80% 100%
0–14 15–64 65+
A unique opportunity to invest in the fi rst SGX-listed business
trust with an initial portfolio comprising golf course assets in
Japan
POSITIVE MACRO-ECONOMIC TRENDS • Japan’s golf market has
consistently
shown a strong positive correlation with the underlying
condition of the economy
• The demand for golf and consequently for the courses owned by
AG Trust, will benefi t from the possible economic recovery across
Japan
Access and Exposure to the Golf Course Industry in Japan
Japan Nominal GDP (Historical and Forecast)
Yen
(in T
rilli
on)
570
550
530
510
490
470
4502008 2009 2010 2011 2012 2013 2014F 2015F 2016F 2017F 2018F
2019F
4.0%
2.0%
0.0%
-2.0%
-4.0%
-6.0%
-8.0%
Year-on-Year GD
P Change
IMF Forecast >>
Nominal GDP Year-on-Year Change Source: CBRE
RETURN OF GOLF TO THE OLYMPIC GAMES IN 2016 AND TOKYO TO HOST
THE 2020 SUMMER OLYMPICS• Return of golf to the Olympic Games in
2016 is expected to impact
the appeal and popularity of golf and increase world-wide
coverage and sponsorship of golf events
• Tokyo to host the 2020 Summer Olympics, which will enhance the
visibility of golf and golf courses in Japan
PLANS TO GROW TOURISM IN JAPAN TO BENEFIT GOLF TOURISM• Japanese
government targets to increase the annual number of
foreign visitors to 18 million by 2016 and 25 million by 2020•
Depreciation of the yen, the deregulation of visa-related
procedures,
the proposal to legalise casinos in Japan and the Olympics Games
could contribute to growth in tourism and an increase in golf
course usage in Japan
LIMITED SUPPLY OF GOLF COURSES IN JAPAN DUE TO HIGH BARRIERS OF
ENTRY IN THE MARKET• High land cost and large land area required•
Construction cost of average golf course at least US$50 – 60
million
(approximately JPY 5 – 6 billion)• Market competition,
maintenance expertise and economies of
scale required to successfully enter market
CHANGE IN DEMOGRAPHICS WITH MORE SENIOR CITIZENS• The increase
in the number of senior golfers is anticipated to be a
growth driver as senior golfers tend to play more rounds per
year, especially those who have reached retirement age
Source: CBRE
Note:(4) Based on the internet survey of 2,000 people who played
golf in the most recent one year done by MACROMILL, INC in 9/2013.
The survey was commissioned by the Sponsor as part of its
annual survey on the trend of golfers. MACROMILL, INC has not
provided its consent, for purposes of Section 282I of the SFA, to
the inclusion of the information cited and attributed to it in this
document and therefore is not liable for such information under
Sections 282N and 282O of the SFA. While AG Trust, the
Trustee-Manager, the Sponsor and the Joint Bookrunners have taken
reasonable actions to ensure that the information is reproduced in
its proper form and context and that the information is extracted
accurately and fairly, none of AG Trust, the Trustee-Manager, the
Sponsor, the Joint Bookrunners or any other party has conducted an
independent review of this information or verifi ed the accuracy of
the contents of the relevant information.
-
Brand Recognition and Play Experience Survey of the Three Major
Golf Courses Operators in Japan(4)
0%ACCORDIA GOLF PGM GROUP ORIX GROUP
10%
20%
30%
40%
50%
60%
70%
59.8%
43.7%
31.4%
51.4%
29.2%
19.3%
36.0%
15.2%
8.4%
Brand Recognition Play Experience Play Experience in the past 1
year
Quality initial portfolio of golf courses to provide stable and
attractive yield
A WELL-DIVERSIFIED AND BALANCED INITIAL PORTFOLIO WITH LOW
CUSTOMER CONCENTRATION RISK
• No single golf course accounts for more than 6.0% of the
aggregate appraised value of the Initial Portfolio as at 30
September 2013
LOCATED MAINLY IN THE THREE LARGEST METROPOLITAN AREAS IN JAPAN
WITH GOOD ACCESS TO DENSELY POPULATED CITIES
• Generally able to attract more visitors and generate higher
revenue• Better developed and well-maintained transport
infrastructure and
can be conveniently accessed by customers• Weather conditions
are more stable• Liquidity of assets will be higher in the event of
a sale, as compared
to those located in regions outside of the three largest
metropolitan areas in Japan
INITIAL PORTFOLIO OF INCOME-GENERATING STABILISED GOLF COURSES
AND GOLF COURSE RELATED ASSETS CAPABLE OF GENERATING A STABLE AND
ATTRACTIVE YIELD
• Operated under the “Accordia” brand, which enjoys the highest
brand recognition among the three major golf course operators in
Japan(4)
• High utilisation rate of 75.9% on average in FY2013• The
“Accordia” brand golf courses tend to be more resilient to
economic downturns given their relatively reasonable fees and
cost effi cient operations
Japan Market(2012)
AG Trust Portfolio(2014/3/3)
Number of Golf Courses
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Three largest metropolitan areas account for 69.7%
39% 17% 13% 30%
28% 14% 9% 48%
Greater Tokyo Region Greater Osaka RegionOther RegionsGreater
Nagoya Region Source: CBRE
Key Investment Highlights and Competitive Strengths
Population Profi le in Japan
0%
2000
2005
2010
20%
15%
14%
13% 64%
66%
68% 17%
20%
23%
40% 60% 80% 100%
0–14 15–64 65+
A unique opportunity to invest in the fi rst SGX-listed business
trust with an initial portfolio comprising golf course assets in
Japan
POSITIVE MACRO-ECONOMIC TRENDS • Japan’s golf market has
consistently
shown a strong positive correlation with the underlying
condition of the economy
• The demand for golf and consequently for the courses owned by
AG Trust, will benefi t from the possible economic recovery across
Japan
Access and Exposure to the Golf Course Industry in Japan
Japan Nominal GDP (Historical and Forecast)
Yen
(in T
rilli
on)
570
550
530
510
490
470
4502008 2009 2010 2011 2012 2013 2014F 2015F 2016F 2017F 2018F
2019F
4.0%
2.0%
0.0%
-2.0%
-4.0%
-6.0%
-8.0%
Year-on-Year GD
P Change
IMF Forecast >>
Nominal GDP Year-on-Year Change Source: CBRE
RETURN OF GOLF TO THE OLYMPIC GAMES IN 2016 AND TOKYO TO HOST
THE 2020 SUMMER OLYMPICS• Return of golf to the Olympic Games in
2016 is expected to impact
the appeal and popularity of golf and increase world-wide
coverage and sponsorship of golf events
• Tokyo to host the 2020 Summer Olympics, which will enhance the
visibility of golf and golf courses in Japan
PLANS TO GROW TOURISM IN JAPAN TO BENEFIT GOLF TOURISM• Japanese
government targets to increase the annual number of
foreign visitors to 18 million by 2016 and 25 million by 2020•
Depreciation of the yen, the deregulation of visa-related
procedures,
the proposal to legalise casinos in Japan and the Olympics Games
could contribute to growth in tourism and an increase in golf
course usage in Japan
LIMITED SUPPLY OF GOLF COURSES IN JAPAN DUE TO HIGH BARRIERS OF
ENTRY IN THE MARKET• High land cost and large land area required•
Construction cost of average golf course at least US$50 – 60
million
(approximately JPY 5 – 6 billion)• Market competition,
maintenance expertise and economies of
scale required to successfully enter market
CHANGE IN DEMOGRAPHICS WITH MORE SENIOR CITIZENS• The increase
in the number of senior golfers is anticipated to be a
growth driver as senior golfers tend to play more rounds per
year, especially those who have reached retirement age
Source: CBRE
Note:(4) Based on the internet survey of 2,000 people who played
golf in the most recent one year done by MACROMILL, INC in 9/2013.
The survey was commissioned by the Sponsor as part of its
annual survey on the trend of golfers. MACROMILL, INC has not
provided its consent, for purposes of Section 282I of the SFA, to
the inclusion of the information cited and attributed to it in this
document and therefore is not liable for such information under
Sections 282N and 282O of the SFA. While AG Trust, the
Trustee-Manager, the Sponsor and the Joint Bookrunners have taken
reasonable actions to ensure that the information is reproduced in
its proper form and context and that the information is extracted
accurately and fairly, none of AG Trust, the Trustee-Manager, the
Sponsor, the Joint Bookrunners or any other party has conducted an
independent review of this information or verifi ed the accuracy of
the contents of the relevant information.
-
Sponsorship by Japan’s Leading Golf Course OperatorCOMPREHENSIVE
SUPPORT UNDER THE SPONSOR SUPPORT AGREEMENT
• AG Trust will leverage on the expertise, know-how and
experience of the Sponsor in golf course management, the strong
brand awareness of the Sponsor in the golf course management
industry, as well as established value chains associated with golf
courses held by the Sponsor
LEVERAGING ON THE SPONSOR’S STRONG NETWORK OF RELATIONSHIPS WITH
FINANCIAL INSTITUTIONS AND AG TRUST’S CONSERVATIVE CAPITAL
STRUCTURE TO SUPPORT FUTURE GROWTH
ALIGNMENT OF INTEREST BETWEEN SPONSOR AND UNITHOLDERS
• The Sponsor will, immediately after the completion of the
Offering, be the largest Unitholder of AG Trust, holding an
aggregate of 28.85% of the Units upon listing of AG Trust (assuming
the Over-Allotment Option is not exercised) or an aggregate of
25.10% of the Units upon listing of AG Trust (assuming the
Over-Allotment Option is exercised fully), and intends to maintain
its stake in AG Trust
Strong growth opportunities
Source: CBRE
STRONG EXTERNAL GROWTH OPPORTUNITIES BASED ON A VISIBLE
PIPELINESponsor’s Portfolio post-IPO• The Sponsor has identifi ed
26 golf courses held by the Sponsor and
operated under the “Accordia” brand which could potentially be
offered to AG Trust
• The Sponsor has granted AG Trust: (i) a right of fi rst
refusal over any golf course business to be acquired
or disposed by the Sponsor which falls within AG Trust’s
investment mandate;
(ii) certain rights to initiate discussions with the Sponsor;
and (iii) certain undertakings to offer, and a call option over,
the existing
and future golf course business which are held by the Sponsor
under the “Accordia” brand
• Sponsor has acquired as many as 59 golf courses between FY2006
and FY2013 and is expected to continue acquiring golf courses in
future
Third Party Acquisition Opportunities• Only 295 or 12.3% of the
2,405 golf courses in Japan are affi liated
to major golf course operators(5) and operators of such golf
courses may fi nd it necessary to sell their golf courses whether
as part of a legal liquidation procedure due to poor business
performance or on a voluntary basis
INTERNAL GROWTH OPPORTUNITIES• AG Trust to fully capitalise on
the Sponsor’s strengths, such as its
network, customer base and existing strategies in increasing the
revenue of the golf courses in the Initial Portfolio managed and
operated by the Sponsor pursuant to the Golf Course Management
Agreement under which the Sponsor will provide golf course
management and other services in respect of the Initial Portfolio
Golf Courses
• Implementation of streamlining measures, including operational
cost optimisation and administrative rationalisation
Market Share of Golf Courses as at March 2013
ORIX GROUP1.7%
OTHERS87.7%
PGM GROUP5.1%
ACCORDIA GOLF5.5%
Note: (5) Major golf course operators include PGM and ORIX
Group, which are the second
and third largest golf course operators as of March 2013.
-
Sponsorship by Japan’s Leading Golf Course OperatorCOMPREHENSIVE
SUPPORT UNDER THE SPONSOR SUPPORT AGREEMENT
• AG Trust will leverage on the expertise, know-how and
experience of the Sponsor in golf course management, the strong
brand awareness of the Sponsor in the golf course management
industry, as well as established value chains associated with golf
courses held by the Sponsor
LEVERAGING ON THE SPONSOR’S STRONG NETWORK OF RELATIONSHIPS WITH
FINANCIAL INSTITUTIONS AND AG TRUST’S CONSERVATIVE CAPITAL
STRUCTURE TO SUPPORT FUTURE GROWTH
ALIGNMENT OF INTEREST BETWEEN SPONSOR AND UNITHOLDERS
• The Sponsor will, immediately after the completion of the
Offering, be the largest Unitholder of AG Trust, holding an
aggregate of 28.85% of the Units upon listing of AG Trust (assuming
the Over-Allotment Option is not exercised) or an aggregate of
25.10% of the Units upon listing of AG Trust (assuming the
Over-Allotment Option is exercised fully), and intends to maintain
its stake in AG Trust
Strong growth opportunities
Source: CBRE
STRONG EXTERNAL GROWTH OPPORTUNITIES BASED ON A VISIBLE
PIPELINESponsor’s Portfolio post-IPO• The Sponsor has identifi ed
26 golf courses held by the Sponsor and
operated under the “Accordia” brand which could potentially be
offered to AG Trust
• The Sponsor has granted AG Trust: (i) a right of fi rst
refusal over any golf course business to be acquired
or disposed by the Sponsor which falls within AG Trust’s
investment mandate;
(ii) certain rights to initiate discussions with the Sponsor;
and (iii) certain undertakings to offer, and a call option over,
the existing
and future golf course business which are held by the Sponsor
under the “Accordia” brand
• Sponsor has acquired as many as 59 golf courses between FY2006
and FY2013 and is expected to continue acquiring golf courses in
future
Third Party Acquisition Opportunities• Only 295 or 12.3% of the
2,405 golf courses in Japan are affi liated
to major golf course operators(5) and operators of such golf
courses may fi nd it necessary to sell their golf courses whether
as part of a legal liquidation procedure due to poor business
performance or on a voluntary basis
INTERNAL GROWTH OPPORTUNITIES• AG Trust to fully capitalise on
the Sponsor’s strengths, such as its
network, customer base and existing strategies in increasing the
revenue of the golf courses in the Initial Portfolio managed and
operated by the Sponsor pursuant to the Golf Course Management
Agreement under which the Sponsor will provide golf course
management and other services in respect of the Initial Portfolio
Golf Courses
• Implementation of streamlining measures, including operational
cost optimisation and administrative rationalisation
Market Share of Golf Courses as at March 2013
ORIX GROUP1.7%
OTHERS87.7%
PGM GROUP5.1%
ACCORDIA GOLF5.5%
Note: (5) Major golf course operators include PGM and ORIX
Group, which are the second
and third largest golf course operators as of March 2013.
-
Collaboration with Daiwa Securities Group, which is highly
experienced in asset management • Daiwa Real Estate Asset
Management Co. Ltd., the real estate asset
management arm of Daiwa Securities Group, will be appointed as
the asset manager
• It has a strong proven track record and experience in the
management of listed REITs, having been engaged as a real estate
asset manager of J-REITs since 2005 and is licensed to provide
investment management, advisory and agency services
• AG Trust will be able to leverage Daiwa Real Estate Asset
Management Co. Ltd.’s supervisory function and investment advisory
capabilities through its role as the asset manager
Event Date & Time
Opening Date & Time for Public Offer 22 July 2014, 9:00
a.m.
Closing Date & Time for Public Offer 24 July 2014, 12:00
p.m.
Listing on the SGX-ST 1 August 2014, 2:00 p.m.
Indicative timetable
About the Sponsor • Accordia Golf Co., Ltd., is the leading golf
course operator in Japan• Operates 135 golf courses and 26 driving
ranges as at the Latest
Practicable Date• Listed on the Tokyo Stock Exchange with a
market capitalisation
of approximately JPY136.5 billion or S$1.67 billion as at the
Latest Practicable Date
About the Trustee-Manager• Accordia Golf Trust Management Pte.
Ltd. is 49.0% held by the
Sponsor and 51.0% held by Daiwa Real Estate Asset Management Co.
Ltd., a wholly-owned subsidiary of Daiwa Securities Group Inc.
• The Trustee-Manager’s management team has signifi cant
experience in Japan’s golf course industry and the golf course
management business
ASSET MANAGEMENT STRATEGY: • Increase revenue of the Initial
Portfolio• Acquisition of new assets and divestment of
under-performing assets• Optimising and improving operational effi
ciency and reducing
operating costs
RISK AND CAPITAL MANAGEMENT STRATEGY:• Assess risks relating to
AG Trust’s business• Optimise overall capital structure of AG Trust
and its assets
(including the Initial Portfolio)• Proactively manage overall fi
nancing costs• Utilise hedging techniques as appropriate to manage
the foreign
exchange exposure
ACQUISITION AND GROWTH STRATEGY• A right of fi rst refusal and
call option over the Sponsor’s pipeline of
golf courses and driving ranges• Pursue selective acquisition
opportunities to expand AG Trust’s
business and portfolio of assets
• To distribute 100.0% of AG Trust’s Distributable Income for
Forecast Year 2015
• First distribution will be for the period from the Listing
Date and ending on 31 March 2015
• To distribute at least 90.0% of AG Trust’s Distributable
Income thereafter
ATTRACTIVE DISTRIBUTION YIELD ANNUAL DISTRIBUTION YIELD OF
9.1%(8)(including non-recurring items)
NORMALISED DISTRIBUTION YIELD OF 7.0%(9)(excluding non-recurring
items)
FOR FORECAST YEAR 2015(6) (7)
Illustrative normalised DPU yield (excluding non-recurring
items) Illustrative
annual DPU yield (including non-recurring items)
0%Based on Maximum
Offering PriceBased on Minimum
Offering Price
2%
4%
6%
8%
10%
6.8%
8.8%
7.0%
9.1%
Distribution Yield for Forecast Year 2015(6)(7)
Notes:(6) Illustrative DPU yields are calculated by dividing the
respective DPU in S$,
which is converted from JPY at the assumed exchange rate of JPY
81.16/S$, by the respective estimated issue price. The forecast
distribution yield is calculated based on the underlying
assumptions in the Prospectus. Such yields will vary accordingly
for investors who purchase the Units in the secondary market at a
market price different from the Offering Price
(7) The 12-month period from 1 April 2014 to 31 March 2015(8)
Based on the illustrative annual DPU yield (including non-recurring
items)
and the Minimum Offering Price(9) Based on the illustrative
normalised DPU yield (excluding non-recurring
items) and the Minimum Offering Price
-
Collaboration with Daiwa Securities Group, which is highly
experienced in asset management • Daiwa Real Estate Asset
Management Co. Ltd., the real estate asset
management arm of Daiwa Securities Group, will be appointed as
the asset manager
• It has a strong proven track record and experience in the
management of listed REITs, having been engaged as a real estate
asset manager of J-REITs since 2005 and is licensed to provide
investment management, advisory and agency services
• AG Trust will be able to leverage Daiwa Real Estate Asset
Management Co. Ltd.’s supervisory function and investment advisory
capabilities through its role as the asset manager
Event Date & Time
Opening Date & Time for Public Offer 22 July 2014, 9:00
a.m.
Closing Date & Time for Public Offer 24 July 2014, 12:00
p.m.
Listing on the SGX-ST 1 August 2014, 2:00 p.m.
Indicative timetable
About the Sponsor • Accordia Golf Co., Ltd., is the leading golf
course operator in Japan• Operates 135 golf courses and 26 driving
ranges as at the Latest
Practicable Date• Listed on the Tokyo Stock Exchange with a
market capitalisation
of approximately JPY136.5 billion or S$1.67 billion as at the
Latest Practicable Date
About the Trustee-Manager• Accordia Golf Trust Management Pte.
Ltd. is 49.0% held by the
Sponsor and 51.0% held by Daiwa Real Estate Asset Management Co.
Ltd., a wholly-owned subsidiary of Daiwa Securities Group Inc.
• The Trustee-Manager’s management team has signifi cant
experience in Japan’s golf course industry and the golf course
management business
ASSET MANAGEMENT STRATEGY: • Increase revenue of the Initial
Portfolio• Acquisition of new assets and divestment of
under-performing assets• Optimising and improving operational effi
ciency and reducing
operating costs
RISK AND CAPITAL MANAGEMENT STRATEGY:• Assess risks relating to
AG Trust’s business• Optimise overall capital structure of AG Trust
and its assets
(including the Initial Portfolio)• Proactively manage overall fi
nancing costs• Utilise hedging techniques as appropriate to manage
the foreign
exchange exposure
ACQUISITION AND GROWTH STRATEGY• A right of fi rst refusal and
call option over the Sponsor’s pipeline of
golf courses and driving ranges• Pursue selective acquisition
opportunities to expand AG Trust’s
business and portfolio of assets
• To distribute 100.0% of AG Trust’s Distributable Income for
Forecast Year 2015
• First distribution will be for the period from the Listing
Date and ending on 31 March 2015
• To distribute at least 90.0% of AG Trust’s Distributable
Income thereafter
ATTRACTIVE DISTRIBUTION YIELD ANNUAL DISTRIBUTION YIELD OF
9.1%(8)(including non-recurring items)
NORMALISED DISTRIBUTION YIELD OF 7.0%(9)(excluding non-recurring
items)
FOR FORECAST YEAR 2015(6) (7)
Illustrative normalised DPU yield (excluding non-recurring
items) Illustrative
annual DPU yield (including non-recurring items)
0%Based on Maximum
Offering PriceBased on Minimum
Offering Price
2%
4%
6%
8%
10%
6.8%
8.8%
7.0%
9.1%
Distribution Yield for Forecast Year 2015(6)(7)
Notes:(6) Illustrative DPU yields are calculated by dividing the
respective DPU in S$,
which is converted from JPY at the assumed exchange rate of JPY
81.16/S$, by the respective estimated issue price. The forecast
distribution yield is calculated based on the underlying
assumptions in the Prospectus. Such yields will vary accordingly
for investors who purchase the Units in the secondary market at a
market price different from the Offering Price
(7) The 12-month period from 1 April 2014 to 31 March 2015(8)
Based on the illustrative annual DPU yield (including non-recurring
items)
and the Minimum Offering Price(9) Based on the illustrative
normalised DPU yield (excluding non-recurring
items) and the Minimum Offering Price
-
TABLE OF CONTENTS
NOTICE TO INVESTORS. . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . iii
FORWARD-LOOKING STATEMENTS . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . v
MARKET AND INDUSTRY INFORMATION . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . vii
CERTAIN DEFINED TERMS AND CONVENTIONS . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . viii
OVERVIEW . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
1
RISK FACTORS . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
71
USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . 98
INFORMATION CONCERNING THE UNITS . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . 102
DISTRIBUTIONS . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
104
EXCHANGE RATE INFORMATION AND EXCHANGE CONTROLS . . . . . . . .
. . . . . . . . . 106
CAPITALISATION AND INDEBTEDNESS . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . 108
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
ANDRESULTS OF OPERATIONS . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . 119
UNAUDITED PRO FORMA FINANCIAL INFORMATION . . . . . . . . . . .
. . . . . . . . . . . . . . 147
PROFIT AND CASH FLOW FORECAST . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . 151
THE RESTRUCTURING EXERCISE . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . 176
THE BUSINESS OF ACCORDIA GOLF TRUST . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . 183
OVERVIEW OF RELEVANT LAWS AND REGULATIONS IN JAPAN . . . . . . .
. . . . . . . . . 274
OVERVIEW OF THE GOLF COURSE INDUSTRY . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . 282
THE TRUSTEE-MANAGER . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . 297
THE SPONSOR . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
316
CORPORATE GOVERNANCE . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . 326
INTERESTED PERSON TRANSACTIONS AND POTENTIAL CONFLICTS
OFINTEREST . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
332
THE CONSTITUTION OF ACCORDIA GOLF TRUST . . . . . . . . . . . .
. . . . . . . . . . . . . . . . 354
CERTAIN AGREEMENTS RELATING TO ACCORDIA GOLF TRUST . . . . . . .
. . . . . . . . 365
TAXATION . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
414
PLAN OF DISTRIBUTION . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . 418
CLEARANCE AND SETTLEMENT . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . 428
EXPERTS . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
429
REPORTING ACCOUNTANT . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . 430
GENERAL AND STATUTORY INFORMATION . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . 431
GLOSSARY . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
438
i
-
APPENDIX A – REPORTING ACCOUNTANT’S REPORT ON THE COMPILATIONOF
THE UNAUDITED PRO FORMA FINANCIAL INFORMATIONOF ACCORDIA GOLF TRUST
AND ITS SUBSIDIARIES FOR THEFINANCIAL YEARS ENDED 31 MARCH 2011, 31
MARCH 2012AND 31 MARCH 2013 AND FOR THE NINE-MONTH PERIODSENDED 31
DECEMBER 2012 AND 31 DECEMBER 2013 . . . . . . A-i
APPENDIX B – REPORTING ACCOUNTANT’S REPORT ON THE PROFIT ANDCASH
FLOW FORECAST OF ACCORDIA GOLF TRUST AND ITSSUBSIDIARIES FOR THE
FINANCIAL YEAR ENDING 31 MARCH2015 . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
B-1
APPENDIX C – INDEPENDENT TAXATION REPORT . . . . . . . . . . . .
. . . . . . . . . . C-1
APPENDIX D – INDEPENDENT FINANCIAL ADVISER REPORT ON
CERTAININTERESTED PERSON TRANSACTIONS . . . . . . . . . . . . . . .
. . . D-1
APPENDIX E – INDEPENDENT REAL ESTATE VALUATION SUMMARYREPORTS .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . E-1
APPENDIX F – INDEPENDENT VALUATION SUMMARY LETTER . . . . . . .
. . . . . F-1
APPENDIX G – INDEPENDENT REPORT ON THE GOLF COURSE INDUSTRY . .
G-1
APPENDIX H – TERMS, CONDITIONS AND PROCEDURES FOR APPLICATIONFOR
AND ACCEPTANCE OF THE UNITS IN SINGAPORE . . . . . H-1
APPENDIX I – LIST OF PRESENT AND PAST PRINCIPAL DIRECTORSHIPS
OFDIRECTORS AND EXECUTIVE OFFICERS . . . . . . . . . . . . . . . .
. I-1
ii
-
NOTICE TO INVESTORS
No person is authorised to give any information or to make any
representation not contained inthis Prospectus and any information
or representation not so contained must not be relied uponas having
been authorised by or on behalf of any of AG Trust, the
Trustee-Manager, the Sponsoror the Joint Bookrunners. If anyone
provides you with different or inconsistent information, youshould
not rely upon it.
Neither the delivery of this Prospectus nor any offer,
subscription, sale or transfer made hereundershall under any
circumstances imply that the information herein is correct as at
any datesubsequent to the date hereof or constitute a
representation that there has been no change ordevelopment
reasonably likely to involve a material adverse change in the
affairs, conditions andprospects of AG Trust, the Trustee-Manager
or the Units since the date of this Prospectus. Wheresuch changes
occur and are material or required to be disclosed by law, the
SGX-ST and/or anyother regulatory or supervisory body or agency,
the Trustee-Manager will make an announcementof the same to the
SGX-ST and, if required, lodge and issue a supplementary document
orreplacement document pursuant to Section 282D of the SFA and take
immediate steps to complywith the said Section 282D. Investors
should take notice of such announcements and documentsand upon
release of such announcements and documents shall be deemed to have
notice of suchchanges.
None of AG Trust, the Trustee-Manager, the Sponsor or the Joint
Bookrunners or any of theirrespective affiliates, directors,
officers, employees, agents, representatives or advisers is
makingany representation or undertaking to any subscriber of Units
regarding the legality of aninvestment by such subscriber under any
securities, investment or similar laws. In addition, thisProspectus
is issued solely for the purpose of the Offering and prospective
investors in the Unitsshould not construe the contents of this
Prospectus as legal, business, financial or tax advice.Investors
should be aware that they may be required to bear the financial
risks of an investmentin the Units for an indefinite period of
time. Investors should consult their own professionaladvisers as to
the legal, business, financial or tax and related aspects of an
investment in theUnits.
By applying for the Units on the terms and subject to the
conditions in this Prospectus, eachinvestor in the Units represents
and warrants that, except as otherwise disclosed to
theTrustee-Manager and the Joint Bookrunners in writing, he is not
(i) a Director or substantialshareholder/Unitholder of AG Trust,
the Trustee-Manager or the Sponsor, (ii) an associate of anyof the
persons mentioned in (i), or (iii) a connected client of any Joint
Bookrunner or lead brokeror distributor of the Units.
Copies of this Prospectus and the Application Forms may be
obtained on request, subject toavailability, during office hours,
from:
Daiwa Capital Markets Singapore Limited6 Shenton Way OUE
Downtown 2
#26-08Singapore 068809
Citigroup Global Markets Singapore Pte. Ltd.8 Marina View
#21-00 Asia Square Tower 1Singapore 018960
and, where applicable, from members of the Association of Banks
in Singapore, members of theSGX-ST and merchant banks in Singapore.
A copy of this Prospectus is also available on theSGX-ST website:
.
This Prospectus includes market and industry data and forecasts
that have been obtained frominternal surveys, reports and studies,
the Independent Report on the Golf Course Industry, as wellas
market research, publicly available information and industry
publications. Industry publications,surveys and forecasts generally
state that the information they contain has been obtained from
iii
-
sources believed to be reliable, but there can be no assurance
as to the accuracy or completenessof such information. While the
Trustee-Manager has taken reasonable steps to ensure that
theinformation is extracted accurately and in its proper context,
the Trustee-Manager has notindependently verified any of the data
from third-party sources or ascertained the underlyingeconomic
assumptions relied upon therein.
The distribution of this Prospectus and the offering,
subscription, sale or transfer of the Units incertain jurisdictions
may be restricted by law. AG Trust, the Trustee-Manager, the
Sponsor and theJoint Bookrunners require persons into whose
possession this Prospectus comes, to informthemselves about and to
observe any such restrictions at their own expense and without
liabilityto any of AG Trust, the Trustee-Manager, the Sponsor or
the Joint Bookrunners. This Prospectusdoes not constitute, and the
Trustee-Manager, the Sponsor and the Joint Bookrunners are
notmaking, an offer of, or an invitation to subscribe for or
purchase, any of the Units in any jurisdictionin which such offer
or invitation would be unlawful. Persons to whom a copy of this
Prospectus hasbeen issued must not circulate it to any other
person, reproduce or otherwise distribute thisProspectus or any
information herein for any purpose whatsoever nor permit or cause
the sameto occur. For investors in member states of the European
Economic Area, a separate documenton the applicable disclosure
requirements under the Alternative Investment Fund
ManagersDirective 2011/61/EU will be provided together with the
Prospectus.
The Units have not been, and will not be, registered under the
U.S. Securities Act and may not beoffered or sold within the United
States except in a transaction that is exempt from, or not
subjectto, the registration requirements of the U.S. Securities
Act. The Units are being offered or soldoutside the United States
in reliance on Regulation S.
iv
-
FORWARD-LOOKING STATEMENTS
Certain statements in this Prospectus constitute
“forward-looking statements”. This Prospectusalso contains
forward-looking financial information in “Profit and Cash Flow
Forecast”. Allstatements other than statements of historical facts
included in this Prospectus, including thoseregarding the future
financial position and results of AG Trust, the business strategy,
plans andobjectives of the Trustee-Manager for future operations of
AG Trust (including development plansand dividends) and statements
on future changes in the industry, are forward-looking
statements.These forward-looking statements and financial
information involve known and unknown risks,uncertainties and other
factors that may cause the actual results, performance or
achievementsof AG Trust, the Trustee-Manager or the Sponsor, or
industry results, to be materially differentfrom any future
results, performance or achievements expressed or implied by these
forward-looking statements and financial information. These
forward-looking statements and financialinformation are based on
numerous assumptions regarding the Trustee-Manager’s present
andfuture business strategies and the environment in which AG
Trust, the Trustee-Manager and theSponsor will operate in the
future. As these statements and financial information reflect
theTrustee-Manager’s current views concerning future events, these
statements and financialinformation necessarily involve risks,
uncertainties and assumptions. Actual future performancecould
differ materially from these forward-looking statements and
financial information. Youshould not place any undue reliance on
these forward-looking statements.
The important factors that could cause AG Trust’s or the
Trustee-Manager’s actual results,performance or achievements to
differ materially from those in the forward-looking statements
andfinancial information include, but are not limited to:
• general global, regional and local economic conditions,
particularly in Japan;
• regulatory developments and changes in the golf course
industry;
• implementation of new or changes in government regulations,
including tax or licensing laws,particularly in Japan;
• the ability of the Trustee-Manager to successfully execute the
business strategies of AGTrust;
• changes in the need for capital and the availability of
financing and capital to fund theseneeds;
• changes in interest rates or rates of inflation;
• breaches of laws or regulations in the operation and
management of AG Trust and otherfuture businesses and assets;
• the ability of the Trustee-Manager and New SPC to anticipate
and respond to changes in thegolf course industry and in customer
demand, trends and preferences;
• man-made or natural disasters, including war, acts of
international or domestic terrorism, civildisturbances, occurrences
of catastrophic events and acts of God such as floods,earthquakes,
typhoons and other adverse weather and natural conditions that
affect thebusiness or assets of AG Trust;
• the loss of key personnel of the Trustee-Manager and New SPC
(as defined below) and theinability to replace such personnel on a
timely basis or on terms acceptable to theTrustee-Manager or AG
Trust;
v
-
• foreign currency exchange rate fluctuations, including
fluctuations in the exchange rates ofcurrencies that are used in
the business of AG Trust;
• legal, regulatory and other proceedings arising out of the
operations of AG Trust;
• general global, regional and local political and social
conditions and the implementation of orchanges to existing
government policies in the jurisdictions where AG Trust operates
now orin the future, particularly Japan;
• delays in obtaining business related approvals;
• timing of cash flows;
• the acquisition of new golf courses and associated capital
expenditure;
• business trust expenses;
• other factors beyond the control of AG Trust; and
• other matters not yet known to AG Trust.
Additional factors that could cause actual results, performance
or achievements to differmaterially include, but are not limited
to, those discussed under “Risk Factors”, “Profit and CashFlow
Forecast”, “Distributions” and “The Business of Accordia Golf
Trust”. These forward-lookingstatements and financial information
speak only as at the date of this Prospectus. AG Trust,
theTrustee-Manager, the Sponsor and the Joint Bookrunners expressly
disclaim any obligation orundertaking to release publicly any
updates of or revisions to any forward-looking statement
orfinancial information contained herein to reflect any change in
the Trustee-Manager’sexpectations with regard thereto or any change
in events, conditions or circumstances on whichany such statement
or information is based, subject to compliance with all applicable
laws andregulations and/or the rules of the SGX-ST and/or any other
relevant regulatory or supervisorybody or agency.
vi
-
MARKET AND INDUSTRY INFORMATION
This Prospectus includes market and industry data and forecasts
that have been obtained frominternal surveys, reports and studies,
where appropriate, as well as market research, publiclyavailable
information and industry publications. Industry publications,
surveys and forecastsgenerally state that the information they
contain has been obtained from sources believed to bereliable, but
there can be no assurance as to the accuracy or completeness of
such includedinformation. The Trustee-Manager has commissioned CBRE
K.K. (“CBRE”), to prepare a report onthe global golf course
industry for the purpose of inclusion in this Prospectus, including
data(actual, estimated and forecast) relating to, among other
things, demand and market shareinformation. While the
Trustee-Manager believes that the third party information and
datacontained in this Prospectus are reliable, the Trustee-Manager
cannot ensure the accuracy of theinformation or data, and the
Trustee-Manager, the Sponsor and the Joint Bookrunners and any
oftheir affiliates or advisers have not independently verified this
information or data or ascertainedthe underlying economic
assumptions relied upon therein.
vii
-
CERTAIN DEFINED TERMS AND CONVENTIONS
AG Trust will publish its financial statements in Japanese yen.
In this Prospectus, references to“S$”, “SGD”, “Singapore dollars”
or “Singapore cents” are to the lawful currency of
Singapore,references to “U.S.$”, “U.S. dollars” or “U.S. cents” are
to the lawful currency of the United Statesof America and
references to “¥”, “JPY” or “Japanese yen” are to the lawful
currency of Japan.
For the reader’s convenience, certain Japanese yen amounts have
been translated into Singaporedollars. Unless otherwise indicated,
such translations have been made based on the exchangerate as at 16
June 2014, being the latest practicable date prior to the lodgment
of this Prospectuswith the MAS (the “Latest Practicable Date”), of
JPY81.52 = S$1.00. Such translations shouldnot be construed as
representations that the Japanese yen or Singapore dollar amounts
referredto could have been, or could be, converted into Japanese
yen or Singapore dollars, as the casemay be, at that rate indicated
or any other rate or at all. See “Exchange Rate Information
andExchange Controls” for further information regarding rates of
exchange between the Japaneseyen and the Singapore dollar.
Unless otherwise specified, references to revenue from the golf
courses excludes revenue fromthe Pro-Shop Business (as defined
herein). See “The Restructuring Exercise – Details of
theRestructuring – 5. The Arrangement of the Pro-Shop Business” for
details of the Pro-ShopBusiness arrangement.
Capitalised terms used in this Prospectus have the meanings set
out in the Glossary.
The forecast yields are calculated based on the Minimum Offering
Price and the MaximumOffering Price. Such yields and yield growth
will vary accordingly for investors who purchase Unitsin the
secondary market at a market price different from the Minimum
Offering Price and theMaximum Offering Price.
Where appropriate, certain figures that appear in this
Prospectus have been rounded. Anydiscrepancies in the tables,
graphs and charts included in this Prospectus between the
listedamounts and totals thereof are due to rounding.
References to “Appendix” or “Appendices” are to the appendices
set out in this Prospectus. Allreferences in this Prospectus to
dates and times shall mean Singapore dates and times
unlessotherwise specified.
In this Prospectus, references to “SPC” is to Accordia Golf
Asset Godo Kaisha in general, whilereferences to “New SPC” is to
the same entity after the Merger (as defined herein). See
“TheRestructuring Exercise” for further details.
viii
-
OVERVIEW
The following overview is qualified in its entirety by, and is
subject to, the more detailedinformation contained in or referred
to elsewhere in this Prospectus. The meanings of terms notdefined
in this overview can be found in the Glossary or in the trust deed
of AG Trust (the “TrustDeed”). A copy of the Trust Deed can be
inspected at the registered office of the Trustee-Manager,which is
located at 6 Shenton Way, #25-09 OUE Downtown 2, Singapore
068809.
Statements contained in this overview that are not historical
facts may be forward-lookingstatements. Such statements are based
on certain assumptions and are subject to certain
risks,uncertainties and assumptions that could cause actual
results, performance or achievements ofAG Trust or the
Trustee-Manager to differ materially from those forecasted in this
Prospectus (see“Forward-Looking Statements”). Under no
circumstances should the inclusion of such informationherein be
regarded as a representation, warranty or prediction of the
accuracy of the underlyingassumptions by AG Trust, the
Trustee-Manager, the Sponsor and the Joint Bookrunners or anyother
person or that these results will be achieved or are likely to be
achieved. Investing in theUnits involves risks. Prospective
investors are advised not to rely solely on this overview,
butshould read this Prospectus in its entirety and, in particular,
the sections from which theinformation in this overview is
extracted and “Risk Factors” to better understand the Offering
andAG Trust’s businesses and risks.
INTRODUCTION TO ACCORDIA GOLF TRUST
AG Trust is the first business trust comprising investments in
golf course assets in Japan to belisted on the SGX-ST. AG Trust is
constituted with the principal investment strategy of
investing,directly or indirectly, in the business of owning a
portfolio of stabilised, income-generating golfcourses, driving
ranges and golf course related assets worldwide, with an initial
focus on Japan.For the avoidance of doubt, “golf course related
assets” means assets which are located on thegolf courses and
driving ranges and integral to the golf course business, including
golf clubhouses and hotels. AG Trust will not be involved in the
business of developing golf courses ordeveloping or acquisition of
hotels or hotel businesses which are not related to any golf
coursebusiness.
The Trustee-Manager’s key objectives are to invest in golf
courses, driving ranges and golf courserelated assets that are able
to generate long-term, stable cash flows, while paying
continuousdistributions to Unitholders and maximising long-term
investment returns of Unitholders bygenerating long-term capital
value growth through future acquisitions.
AG Trust’s initial portfolio (the “Initial Portfolio”) will
comprise 891 golf courses (including the golfcourse related assets
relating to such golf courses) located across Japan (the “Initial
PortfolioGolf Courses”), with 86.4%2 of the Initial Portfolio Golf
Courses, based on their appraised valuesas at 30 September 2013,
located in the three largest metropolitan areas in Japan, namely,
theGreater Tokyo Region, the Greater Nagoya Region and the Greater
Osaka Region (see map –“The Three Largest Metropolitan Areas in
Japan” below). 10 of the Initial Portfolio Golf Courseshave hotel
facilities located on them. The Initial Portfolio is valued3 at an
aggregate of
1 Calculated on the basis that Otsu Country Club Course, one of
the Initial Portfolio Golf Courses with two courses,is a single
golf course.
2 This percentage is calculated by dividing (i) the aggregated
appraised values by the Independent Real EstateAppraisers of the
Initial Portfolio Golf Courses in the three largest metropolitan
areas by (ii) the aggregatedappraised values by the Independent
Real Estate Appraisers of all the Initial Portfolio Golf
Courses.
3 Based on the real estate appraisals conducted by the
Independent Real Estate Appraisers (as defined herein),CBRE valued
30 Initial Portfolio Golf Courses at approximately JPY42,881
million as at 30 September 2013 andTanizawa Sogo Appraisal Co.,
Ltd. (“Tanizawa”) valued the remaining 59 Initial Portfolio Golf
Courses atapproximately JPY108,027 million as at 30 September
2013.
1
-
approximately JPY150,908 million (equivalent to approximately
S$1,851 million) as at 30September 2013 by CBRE and Tanizawa (each
an “Independent Real Estate Appraiser” andtogether, the
“Independent Real Estate Appraisers”). (See Appendix E –
“Independent RealEstate Valuation Summary Reports”.)
The Trustee-Manager will acquire the Initial Portfolio, through
the acquisition of the TK Interests,at an acquisition price of
S$945 million1, based on the valuation by PricewaterhouseCoopers
Co.,Ltd. (the “Independent Valuer”). This value is based on the
valuation by the Independent Valuerusing the discounted cash flow
method, being JPY81,982 million2 (equivalent to
approximatelyS$1,006 million), and is net of net debt (comprising
intercompany loans and lease obligations) andthe value attributable
to membership interests in New SPC.
The acquisition price of the TK Interests is based on the
valuation by the Independent Valuer andnot the valuations by the
Independent Real Estate Appraisers as AG Trust is acquiring the
TKInterests, being the business of New SPC (which takes into
consideration working capital of NewSPC and debt) and not the golf
courses as real estate assets. In adopting the discounted cash
flowmethod, the results of the real estate appraisals were not
applied.
In addition, as the real estate appraisals are based on the cash
flows of the golf courses and therehave not been damages to the
buildings or significant deterioration of the course
conditionsresulting from disasters such as earthquakes to have
resulted in an adverse change to the realestate appraisals as at 30
September 2013, the Trustee-Manager is of the view that there
shouldnot be any material differences to the real estate appraisals
as at 30 September 2013 and anupdate thereof is not necessary.
1 This is a provisional acquisition price based on the Maximum
Offering Price and is subject to adjustment under theTK Interest
Transfer Agreement (as defined herein) based on the actual Offering
Price, and subject to a minimumacquisition price of S$913 million
(based on the Minimum Offering Price).
2 The Independent Valuer’s valuation of the fair value of the TK
Interests lies in the range of JPY61,223 million(equivalent to
approximately S$751 million) to JPY81,982 million (equivalent to
approximately S$1,006 million).
2
-
The Three Largest Metropolitan Areas in Japan
Tokyo, Kanagawa, Chiba,
Saitama, Gunma, Ibaraki
and Tochigi
Total Population* 42,631
Total Golf Course
Visitors**28,306
Greater Tokyo Region
Osaka, Kyoto, Nara,
Hyogo, Shiga and
Wakayama
Total Population* 20,845
Total Golf Course
Visitors**14,048
Greater Osaka Region
Aichi, Gifu and Mie
Total Population* 11,328
Total Golf Course
Visitors**9,386
Greater Nagoya Region
* As of December 31st, 2012
)sdnasuohtni(3102yraurbeFot2102hcraMmorfdoirepehT**
Prefecture
Prefecture
Prefecture
(See Appendix G – “Independent Report on the Golf Course
Industry”.)
The population in Japan is unevenly distributed, with the
majority located in the Greater TokyoRegion, the Greater Nagoya
Region and the Greater Osaka Region. Golf courses located in
thesedensely populated areas, as compared to other regions in
Japan, are generally able to attractmore visitors and generate
higher revenue. These areas have better developed and
well-maintained transport infrastructure and can be conveniently
accessed by customers. In addition,weather conditions in these
three largest metropolitan areas are generally more stable
(forinstance, shutdown periods due mainly to snowfalls are
shorter).
(See “– Key Investment Highlights and Competitive Strengths –
(III) Quality initial portfolio of golfcourses to provide stable
and attractive yield – Portfolio located mainly in the three
largestmetropolitan areas in Japan with good access from densely
populated cities”.)
3
-
The tables below set out certain information on the Initial
Portfolio:
Summary of the Number of Golf Courses, Holes and Appraisal Value
of the Initial Portfolioby Region
RegionsNumber ofCourses %
Number ofHoles %
AppraisalValue(1)
(JPY/SGD’million) As at30 September
2013 %
Three LargestMetropolitan Areas inJapan
62 69.7 1,375 72.1 JPY130,386SGD1,599
86.4
Greater Tokyo Region 35 39.3 781 41.0 JPY74,097SGD909
49.1
Greater Osaka Region 15 16.9 369 19.4 JPY37,673SGD462
25.0
Greater NagoyaRegion
12 13.5 225 11.8 JPY18,616SGD228
12.3
Other Regions 27 30.3 531 27.9 JPY20,522SGD252
13.6
Total 89 100 1,906 100 JPY150,908SGD1,851
100
Note:
(1) Based on the real estate appraisals as at 30 September 2013
conducted by each of the Independent Real EstateAppraisers.
4
-
Summary of the Revenue of the Initial Portfolio by Region
Regions
Revenue(1) (JPY/SGD ’million)
FY2011 FY2012 FY2013
Nine-monthperiod ended31 December
2012
Nine-monthperiod ended31 December
2013
Three LargestMetropolitan Areasin Japan(2)
JPY45,140SGD554(79.9%)
JPY43,878SGD538(80.0%)
JPY43,752SGD537(79.9%)
JPY35,221SGD432(79.6%)
JPY34,657SGD425(79.5%)
Greater TokyoRegion(2)
JPY24,782SGD304(43.9%)
JPY23,771SGD292(43.3%)
JPY23,932SGD294(43.7%)
JPY19,235SGD236(43.5%)
JPY18,810SGD231(43.2%)
Greater OsakaRegion(2)
JPY13,239SGD162(23.4%)
JPY12,919SGD158(23.5%)
JPY12,609SGD155(23.0%)
JPY10,125SGD124(22.9%)
JPY10,119SGD124(23.2%)
Greater NagoyaRegion(2)
JPY7,119SGD87(12.6%)
JPY7,188SGD88(13.1%)
JPY7,211SGD88(13.2%)
JPY5,861SGD72(13.2%)
JPY5,728SGD70(13.1%)
Other Regions(2) JPY11,357SGD139(20.1%)
JPY10,999SGD135(20.0%)
JPY11,021SGD135(20.1%)
JPY9,025SGD111(20.4%)
JPY8,931SGD110(20.5%)
Sub total(2) JPY56,497SGD693(100%)
JPY54,877SGD673(100%)
JPY54,773SGD672(100%)
JPY44,246SGD543(100%)
JPY43,588SGD535(100%)
Adjustment(3) JPY(544)SGD(7)
JPY(947)SGD(12)
JPY(1,179)SGD(15)
JPY(902)SGD(11)
JPY(820)SGD(10)
Total(4) JPY55,953SGD686
JPY53,930SGD662
JPY53,594SGD657
JPY43,344SGD532
JPY42,768SGD525
Notes:
(1) Revenue includes golf course revenue (playing fees (green
fee and cart fee) and others), restaurant revenue,membership
revenue (annual membership fee, new membership fee and name
transfer fee) from the golf course.
(2) Calculated by the sum of the revenues of individual golf
courses in the regions.
(3) Adjustment for reconciliation with the unaudited pro forma
financial information of AG Trust.
(4) Based on the unaudited pro forma financial information of AG
Trust.
5
-
Summary of Net Operating Income of the Initial Portfolio by
Region(1)
Regions
NOI(2) (JPY/SGD ’million)
FY2011 FY2012 FY2013
Nine-monthperiod ended31 December
2012
Nine-monthperiod ended31 December
2013
Three LargestMetropolitan Areasin Japan(3)
JPY15,863SGD195(83.9%)
JPY15,702SGD193(83.9%)
JPY15,737SGD193(83.2%)
JPY13,354SGD164(83.0%)
JPY12,783SGD157(82.8%)
Greater TokyoRegion(3)
JPY8,986SGD110(47.5%)
JPY8,731SGD107(46.6%)
JPY8,846SGD109(46.8%)
JPY7,489SGD92(46.6%)
JPY7,032SGD86(45.6%)
Greater OsakaRegion(3)
JPY4,817SGD59(25.5%)
JPY4,703SGD58(25.1%)
JPY4,490SGD55(23.7%)
JPY3,782SGD46(23.5%)
JPY3,748SGD46(24.3%)
Greater NagoyaRegion(3)
JPY2,060SGD25(10.9%)
JPY2,268SGD28(12.1%)
JPY2,401SGD29(12.7%)
JPY2,083SGD26(13.0%)
JPY2,003SGD25(13.0%)
Other Regions(3) JPY3,047SGD37(16.1%)
JPY3,015SGD37(16.1%)
JPY3,172SGD39(16.8%)
JPY2,726SGD33(17.0%)
JPY2,653SGD33(17.2%)
Sub total(3) JPY18,910SGD232(100%)
JPY18,717SGD230(100%)
JPY18,909SGD232(100%)
JPY16,080SGD197(100%)
JPY15,436SGD189(100%)
Adjustment(4) JPY(932)SGD(11)
JPY(322)SGD(4)
JPY(563)SGD(7)
JPY(293)SGD(4)
JPY(220)SGD(3)
Total JPY17,978SGD221
JPY18,395SGD226
JPY18,346SGD225
JPY15,787SGD194
JPY15,216SGD187
Notes:
(1) Based on the unaudited pro forma financial information of AG
Trust.
(2) NOI has been calculated by deducting merchandise and
material expense, labour cost and other operatingexpenses from
revenue.
(3) Calculated by the sum of the NOIs of individual golf courses
in the regions.
(4) Adjustment for reconciliation with the unaudited pro forma
financial information of AG Trust.
6
-
Summary of the Number of Visitors and Utilisation Rate of the
Initial Portfolio by Region
Regions
Average Number of Annual Visitorsper 18 Holes Utilisation Rate
(%)(1)
FY2011 FY2012 FY2013
Nine-monthperiod ended31 December
FY2011 FY2012 FY2013
Nine-monthperiod ended31 December
2012 2013 2012 2013
Three LargestMetropolitanAreas in Japan 54,151 54,257 55,998
44,846 44,644 76.3 75.7 78.5 81.8 81.6
Greater TokyoRegion 53,327 52,638 55,068 44,103 43,166 75.3 73.7
77.5 80.4 79.1
Greater OsakaRegion 57,275 57,275 57,933 46,344 47,475 80.2 79.0
80.4 84.4 86.5
Greater NagoyaRegion 51,734 54,927 55,988 44,968 45,130 73.6
77.5 78.5 82.3 82.5
Other Regions 43,839 44,130 45,262 37,111 37,418 66.8 67.2 68.9
70.4 70.4
Total 51,278 51,435 53,007 42,691 42,631 73.8 73.5 75.9 78.7
78.6
Note:
(1) Utilisation rate is calculated based on the following
formula for each region:
Utilisation rate = Total number of visitors per 18 holes/Total
operating days × 200 persons.
“200 persons” in this formula is a standardised maximum visitor
capacity per 18 holes per day (50 parties with 4players per day)
used by the Sponsor based on its experience in operating golf
courses. However, as this is onlyan assumed maximum visitor
capacity and the number of visitors in a day can exceed 200, the
utilisation rate ofcertain Initial Portfolio Golf Courses can
exceed 100% (see the utilisation rates of certain of the top 10
golf coursesin the Initial Portfolio by appraisal value as at 30
September 2013 under “The Business of Accordia Golf Trust –
TheInitial Portfolio – Top 10 Golf Courses”).
While the utilisation rate is not a measure of golf course
operations commonly used in the industry, theTrustee-Manager
believes that this measure reflects the level of efficiency in the
operation and capacity utilisationof a golf course in a meaningful
manner.
As shown in the table “Summary of the Number of Visitors and
Utilisation Rate of the InitialPortfolio by Region”, the golf
courses located in the three largest metropolitan areas in
Japanhave consistently attracted a significantly higher number of
visitors in the past, resulting in theirhigher utilisation rates
compared to the golf courses in other regions. Having 86.4% of the
InitialPortfolio Golf Courses located in the three largest
metropolitan areas on an appraisal value basis,in turn, contributes
to the stability of revenue of the Initial Portfolio.
AG Trust will invest in the Initial Portfolio through a tokumei
kumiai structure (the “TK Structure”),where AG Trust will enter
into a Japanese tokumei kumiai arrangement (“TK arrangement”) as
atokumei kumiai investor (“TK Investor”) with the special purpose
vehicle (“New SPC”), which willbe the tokumei kumiai operator (“TK
Operator”) under the TK arrangement. (See “The Businessof Accordia
Golf Trust − Structure of Accordia Golf Trust – Overview of, Key
Features of andRationale for TK Structure” for the key features of
and rationale for adopting the TK Structure and“The Restructuring
Exercise”.)
The Trustee-Manager is 49.0% held by the Sponsor and 51.0% held
by Daiwa Real Estate AssetManagement Co. Ltd. (the “TM Partner”), a
wholly-owned subsidiary of Daiwa Securities GroupInc. (“Daiwa
Securities Group”). The TM Partner will also be the asset manager
of the InitialPortfolio Golf Courses (the “Asset Manager”),
pursuant to an asset management agreement (the“Asset Management
Agreement”) entered into with New SPC.
7
-
The Sponsor of AG Trust is Accordia Golf Co., Ltd., the leading
golf course operator in Japanoperating 135 golf courses (of which
132 are owned by the Sponsor prior to the transfer of the
TKInterests) and 26 driving ranges as at the Latest Practicable
Date. (See the table “Market Shareof Golf Course Operators as at
March 2013” under “Key Investment Highlights and
CompetitiveStrengths – (IV) Strong growth opportunities – (a)
Strong external growth opportunities based onvisible pipeline” with
the Sponsor as the golf course operator with the largest market
share.) TheSponsor was incorporated in Japan in 1981 and is listed
on the Tokyo Stock Exchange with amarket capitalisation of
approximately JPY136.5 billion or S$1.67 billion as at the
LatestPracticable Date. The Sponsor is in the business of providing
integrated golf course services andowning and operating golf
courses, mainly in large metropolitan areas and major regional
urbancentres in Japan and has a strong track record of acquiring
and turning around of troubled golfcourses with its expertise in
golf course management and operational know-how. 78 out of the
89Initial Portfolio Golf Courses were acquired by the Sponsor when
the vendors were in bankruptcyproceedings/corporate
re-organisations, which demonstrates the Sponsor’s ability to turn
aroundand improve the revenue of these golf courses to a level and
stability that is suitable forinvestment by AG Trust. Since its
listing on the Tokyo Stock Exchange in 2006, it has expandedits
golf course and driving range operation business, acquiring as many
as 59 golf coursesbetween FY2006 and FY2013, and establishing its
current position as the leading golf courseoperator in Japan. (See
“The Sponsor” for further details.)
The golf courses comprised in the Initial Portfolio will be
operated under the “Accordia” brand bythe Sponsor pursuant to a
golf course management agreement entered into between the
Sponsorand the SPC on 27 June 2014 (the “Golf Course Management
Agreement”). The “Accordia”brand represents casual and enjoyable
golfing, targeting a wide demographic range of golfplayers. The
“Accordia” brand golf courses are distinguished from other golf
courses by, inter alia,consistent well-maintained course conditions
and reasonable playing fees and meal chargesfacilitated by the
Sponsor’s expertise in golf course management and cost-efficient
operations.The “Accordia” brand is also increasingly well-accepted
among female players, with the numberof female visitors to the
Initial Portfolio Golf Courses increasing, accounting for 11.8%,
12.0% and12.1% of the total visitors to the Initial Portfolio Golf
Courses in FY2011, FY2012 and FY2013,respectively.1 Such
positioning and targeting strategies of the “Accordia” brand golf
coursescontribute to their high utilisation rate as reflected in
the table “Summary of the Number of Visitorsand Utilisation Rate of
the Initial Portfolio by Region” above. In addition,