To view the PDF file, sign up for a MySharenet subscription.

STOR-AGE PROPERTY REIT LIMITED - Provisional summarised consolidated annual financial results for the year ended 31 March 2019

Release Date: 11/06/2019 08:06
Code(s): SSS     PDF:  
Wrap Text
Provisional summarised consolidated annual financial results for the year ended 31 March 2019

Stor-Age Property REIT Limited
Reg No. 2015/168454/06
Approved as a REIT by the JSE
Share Code: SSS ISIN: ZAE000208963
("Stor-Age" or "the company")

Provisional summarised consolidated annual financial results for the year ended 31 March 2019

INCLUDED IN THIS ANNOUNCEMENT IS A DECLARATION OF A CASH DIVIDEND

COMMENTARY

The board of directors ("the board") of Stor-Age is pleased to present the provisional summarised consolidated annual results of the company 
and its subsidiaries ("the group") for the year ended 31 March 2019.

HIGHLIGHTS

- Total dividend up 9.05% to 106.68 cents
- Total portfolio GLA up 107 900m2 to 423 700m2 - 83.5% occupied
- Rental income and net property income up 63.2% and 65.2%, respectively
- SA rental income and net property income up 7.5% and 7.3%, on a like-for-like basis, respectively
- SA closing rental rate up 9.3%
- UK net operating income up 6.3% on a like-for-like basis
- Investment property value up 56% to R6.0 billion
- Acquisition of the Managed Portfolio and three trading properties (one SA; two UK)
- Completion of Bryanston development - strong seven-month trading results to March 2019
- Secured additional three properties in SA for future development with c. 20 000m2 + GLA
- Raised over R1.0 billion in new equity
- Gearing at year end of 24.6% - fully hedged on a net debt basis
- Favourably restructured SA and UK debt facilities

INTRODUCTION

Stor-Age has delivered another successful year, driven by both strong organic growth in the SA and UK portfolios and the seamless integration 
of acquisitions. Since listing in November 2015, Stor-Age has continued to effectively execute its strategy. Our market capitalisation has 
increased to R5.4 billion (2015: R1.4 billion) and the value of our portfolio has grown to over R6.0 billion (2015: R1.3 billion). In 
March 2019 Stor-Age was included in a number of JSE indices including the All Share, All Property and SA REIT indices.

The final dividend for the year of 55.38 cents per share is up 9.0% on the prior year and, when added to the interim dividend of 51.30 cents 
per share, brings the total dividend to 106.68 cents per share, a 9.05% year-on-year increase.

The group's strong trading performance was achieved in the face of a severely constrained SA economy with low GDP growth, and the continued 
economic uncertainty in the UK as a result of its protracted withdrawal from the EU. This is testament to the resilient nature of our 
underlying product as well as our specialist sector focus and expertise, the latter a critical success factor.

Our strong balance sheet, reinforced by the debt restructuring and oversubscribed equity raises, continues to provide the flexibility to 
target select development and acquisition opportunities as they arise. In the year, in addition to completing the Bryanston development, we
also successfully closed four acquisitions - the Managed Portfolio and three new trading properties - adding significant scale and value to 
the portfolio. An additional three properties were acquired in SA for future development. All three are in prime sought-after locations and 
together will offer an additional c. 20 000m2 + GLA once developed.

Self storage remains a needs-driven product and an asset class with highly defensive characteristics. The flexibility of the product makes 
Stor-Age's business case cyclically resilient. We have prioritised enhancing the operating platform with a focus on improving enquiry 
generation, particularly in the digital space, and the conversion of enquiries into move-ins, and have achieved scale and efficiencies on the
platform across both regions.

SA - South Africa
m2 - square metres
UK - United Kingdom
sqf - square foot
Managed Portfolio - a portfolio of 12 properties previously managed and operated by Stor-Age
EU - European Union
CPC - Certificate of Practical Completion
GLA - gross lettable area
LTV - loan to value

GROUP SNAPSHOT

Stor-Age is the largest and most recognisable self storage property fund and brand in South Africa. The portfolio comprises 65 self storage 
properties across both SA (49) and the UK (16). The SA portfolio is valued at R4.0 billion and the UK portfolio - under the brand 
Storage King - at R2.0 billion. (In the UK a further 12 properties trade under the licence of the Storage King brand and generate licence 
and management fee revenue. In total this represents 28 properties trading under the Storage King brand, the sixth largest in the UK self 
storage market.)

OPERATIONAL REVIEW

- Total portfolio occupancy up 88 400m2 (SA 80 000m2; UK 8 400m2)
- Closing occupancy of 84.0% (SA); 80.3% (UK)
- Closing rental of R100.0/m2, up 9.3% (SA), and GBP21.63/sqf, up 0.8% (UK)(1)

Occupancy profile
                                                                                 31 March 2019                     31 March 2018
                                                                         GLA m2    Occupied m2  % occupied   GLA m2  Occupied m2  % occupied

SA                                                                      357 600        300 600        84.0  258 800      220 600        85.3
UK                                                                       66 100         53 000        80.3   57 000       44 600        78.2
Total                                                                   423 700        353 600        83.5  315 800      265 200        84.0

SA
The SA portfolio closed at 357 600m2 GLA (2018: 258 800m2), up by 98 800m2 due to the acquisitions of All-Store (6 100m2) and the Managed 
Portfolio (86 700m2) during the year, as well as the opening of Bryanston (3 900m2) in September 2018 and expansion at existing stores (2 100m2).
The negligible year-on-year decrease in closing occupancy, from 85.3% to 84.0%, reflects the impact of the Managed Portfolio acquisition and
the inclusion of the newly completed Bryanston.

Bryanston, developed under the CPC structure, commenced trading in September 2018 and has delivered an exceptionally strong performance with 
occupancy gains of 2 900m2 in the seven months to March 2019. This represents a 48% occupancy level on the full GLA fit-out of 6 100m2. The 
lease up of space has exceeded our expectations and reflects the viability of our strategy to place a quality product in a premium location
with an under-supplied market.

In October 2018 we completed the acquisition of the Managed Portfolio. The acquisition is in line with the board's stated intention at listing
and eliminates the former related party relationships of executive management. Nine of the 12 properties are high quality 'big-box' type stores
and nine have reached mature occupancy levels (80.0% or greater). Since acquisition, occupancy in the Managed Portfolio has grown by 4 400m2 
and closed the year at 80.1% occupied on a full fit-out basis.

Local economic conditions remain challenging with low levels of business and consumer confidence. Several risks remain elevated, most notably
concerns around electricity supply shortages and increased tariffs, municipal rates, as well as low GDP growth. International volatility, 
ongoing trade tensions and changing emerging market sentiment all weigh heavy on these domestic growth concerns.

UK
The UK portfolio closed at 66 100m2 GLA (2018: 57 000m2), up 9 100m2 year-on-year as a result mainly of the acquisitions of Viking Self Storage
Bedford ("Viking") and The Storage Pod ("Pod") in March 2019. Closing occupancy increased from 78.2% to 80.3%, driven by an increase of 1 300m2
in like-for-like occupancy and the positive impact of acquisitions.

Operationally we have been able to execute our integration plan for the Storage King business in line with our strategy. Our proven experience
in development and acquisitions, treasury management and capital allocation is yielding positive results. We believe the UK business is well 
placed to pursue its medium-term goal of 85.0% occupancy and to capitalise on further acquisition and development opportunities, in a 
disciplined manner.

The uncertainty as a result of Brexit will persist until the UK's trading relationship with the EU is more clearly defined. Against this 
backdrop, the Storage King portfolio and the industry in general have continued to demonstrate resilience and have performed in line with our
expectations since the acquisition in November 2017.

(1) UK rental rate quoted on an annual basis

FINANCIAL RESULTS

The table below sets out the group's underlying operating performance by SA and the UK:

                                                             31 March 2019                   31 March 2018  

                                                      SA             UK       Total        SA        UK     Total          % variance
                                                   R'000          R'000       R'000     R'000     R'000     R'000       SA       UK    Total

Property revenue                                 329 171        191 950     521 121   241 399    68 778   310 177     36.4    179.1     68.0
Rental income (2)                                310 004        172 050     482 054   233 657    61 702   295 359     32.7    178.8     63.2
Ancillary income                                   9 167         19 900      29 067     6 742     7 076    13 818     36.0    181.2    110.4
Rental guarantee                                  10 000              -      10 000         -         -         -    100.0        -    100.0
Licence fees                                           -              -           -     1 000         -     1 000   (100.0)       -   (100.0)
Direct operating costs                           (75 649)       (60 188)   (135 837)  (53 203)  (23 714)  (76 917)   (42.2)  (153.8)   (76.6)
Net property operating income                    253 522        131 762     385 284   188 196    45 064   233 260     34.7    192.4     65.2

(2) Tenant debtors impairment has been offset against rental income

The acquisitions in SA and the UK, as above, have been included for the part-period from their respective acquisition dates. Revenue and 
earnings show significant increases year-on-year.

Total property revenue increased by 68.0% to R521.1 million (2018: R310.2 million). Rental income for the year was R482.1 million 
(2018: R295.4 million), a 63.2% increase. On a like-for-like basis (excluding the acquisitions in the 2018 and 2019 financial years) SA rental 
income increased by 7.5%, driven by a 0.5% increase in average occupancy levels and a 7.0% increase in the average rental rate. The latter was
slightly constrained by the 1% increase in VAT from 14% to 15%, effective 1 April 2018. Although we were able to pass on the increase to 
existing tenants on the effective date, the nature of our dynamic pricing model meant we absorbed a portion of the VAT increase in rentals for
new tenants moving in after 1 April 2018. While the growth is slightly lower than previous reporting periods, the like-for-like growth is a 
pleasing result in the overall context of the SA economic environment with residential and commercial customers under considerable financial
strain.

Total occupancy in the SA portfolio grew by 80 000m2 year-on-year. Excluding the impact of acquisitions, occupancy growth in the SA portfolio 
was 4 500m2 comprising the seven-month lease up of Bryanston (2 900m2) and 1 600m2 relating to other properties in the portfolio. The closing
rental was up 9.3% year-on-year. Occupancy in the Managed Portfolio grew by 4 400m2 from the acquisition in October 2018 to year end. Rental
rate growth in the Managed Portfolio was 10.1% for the full year to March 2019.

The UK portfolio delivered a strong operational performance, broadly as expected. Total occupancy grew by 8 400m2 year-on-year, made up of 
growth in the like-for-like portfolio of 1 300m2 and from acquisitions of 7 100m2. The closing rental was up 0.8% year-on-year.

Ancillary income (net of related costs) of R29.1 million (2018: R13.8 million) reflects the positive contribution of acquisitions to date. 
Although ancillary income is a relatively small proportion of total revenue, each component makes a meaningful contribution to earnings with
little capital investment. In a more challenging economic environment, the overall performance of this revenue stream plays an important role
in generating overall earnings growth. Excluding once-off sundry items in both years (R0.4 million in 2019 and R0.6m in 2018), ancillary 
income increased by 12.5% on a like-for-like basis.

The rental guarantee amount of R10.0 million relates to the Managed Portfolio acquisition, details of which are set out in the Acquisitions 
and Developments section below.

Licence fee income of R1.0 million in the prior year relates to the opening of the Randburg property in the Managed Portfolio in July 2017.

Other revenue of R11.1 million (2018: R22.1 million) comprises property and asset management fees charged on the Managed Portfolio and 
development fees on properties being developed under the CPC structure. The decrease in these fees is a result of the acquisition of the 
Managed Portfolio.

The increase in direct operating costs to R135.8 million (2018: R76.9 million) reflects the impact of acquisitions. On a like-for-like basis,
direct operating costs increased by 8.2% due to the impact of load shedding (diesel cost to operate generators), increased electricity 
tariffs and higher municipal rates charged on certain properties. Disciplined cost control remains a key priority.

The increase in administrative expenses from R36.9 million to R43.8 million relates mainly to the Storage King acquisition being included for
a full year (2018: five months). This increase is also attributable to the underlying growth in the business, a greater investment in 
technology, centralisation and automation, the appointment of two additional non-executive directors, and the employment of additional staff.

Interest income of R48.9 million (2018: R23.6 million) comprises interest received on the share purchase scheme loans, cross currency interest
rate swaps and call and money market accounts. The increase relates mainly to the cross currency interest rate swaps entered into pursuant to
the Storage King transaction.

Interest expense of R81.8 million (2018: R33.1 million) comprises mainly interest on bank borrowings. The increase is due to the 
GBP-denominated debt arising from the Storage King acquisition and higher levels of SA debt related to acquisitions during the year. Further
details of bank borrowings are set out in Capital Structure below.

CAPITAL STRUCTURE

Our financing policy is to fund our current needs through a mix of debt, equity and cash flow to enable the group to expand the portfolio and
achieve our strategic growth objectives.

Details of the group's borrowing facilities at 31 March 2019 are set out below:

                                                                                                                     31 March 2019
                                                                                                                    SA         UK      Total
                                                                                                                 R'000      R'000      R'000

Total debt facilities                                                                                        1 645 000    981 193  2 626 193
Undrawn facilities                                                                                             430 501    155 062    585 563
Gross debt                                                                                                   1 214 499    826 131  2 040 630
Net debt                                                                                                       687 818    794 920  1 482 738
Investment properties                                                                                        3 999 366  2 029 736  6 029 102
Subject to fixed rates
- Amount                                                                                                       880 000    744 386  1 624 386
- % hedged on gross debt                                                                                         72.5%      90.1%      79.6%
- % hedged on net debt                                                                                          127.9%      93.6%     109.6%
Effective interest rate                                                                                          9.15%      3.89%      6.67%
Gearing (LTV ratio) (3)                                                                                          17.2%      39.2%      24.6%

(3) LTV ratio is defined as the ratio of debt as a percentage of gross investment property of R6.242 billion less finance lease obligations 
    relating to leasehold investment property of R213 million.

At 31 March 2019 the group had SA loan facilities of R1.645 billion available. The respective maturities of the various facilities range from
October 2019 to November 2021, with a weighted average maturity of 2.2 years. R1.125 billion of the facilities accrue interest at an average
rate of 1.40% below prime and the remaining R520 million accrues interest at JIBAR plus 1.66%.

The UK loan facility increased from GBP24.5 million to GBP52.0 million (R981.1 million) with an expiry date of November 2024. The loan 
facility is priced at LIBOR plus 2.75% (previously LIBOR plus 3.0%) and is non-amortising (previously amortising).

The interest rate risk on the loan is hedged at approximately 90.0% of the gross debt, in line with underlying LIBOR fixed at 1.17%.

At 31 March 2019, Stor-Age's total gross borrowings amounted to R2.040 billion (2018: R758.6 million) with 79.6% (2018: 81.6%) subject to 
fixed rates, and total undrawn borrowing facilities of R585.6 million (2018: R642.4 million).

On a net debt basis, over 100.0% of borrowings were subject to fixed rates (2018: 99.9%). Net debt stood at R1.483 billion at year end 
(2018: R619.7 million) with a gearing ratio (LTV) of 24.6% (2018: 16.1%).

The effective interest rate at 31 March 2019 was 6.67% (2018: 6.54%).

The group raised over R1.0 billion in new equity through two accelerated bookbuilds (R400 million in October 2018 and R585 million in 
March 2019) and a vendor consideration placement of R52.0 million for the acquisition of All-Store. Stor-Age also conserved R75.5 million cash 
under the Dividend Reinvestment Programmes in July 2018 and December 2018.

Net asset value per share (net of non-controlling interest) was R11.70 (2018: R11.49) and net tangible asset value per share (net of non-
controlling interest) was R11.34 (2018: R11.01).

CROSS CURRENCY INTEREST RATES SWAPS ("CCIRS") AND HEDGING OF GBP EARNINGS

The acquisition of Storage King in November 2017 was financed through a combination of SA equity capital and UK denominated debt. The group 
also makes use of CCIRS as part of its treasury management policy to create a synthetic matching of GBP funding in relation to GBP denominated 
assets at optimal levels.

At 31 March 2019 the group had entered into CCIRS with a notional value of GBP25.0 million (2018: GBP20.0 million). The notional value of the
CCIRS represents an effective hedge of 38.3% (2018: 38.1%) of the net investment in Storage King. The group's GBP denominated debt of 
GBP43.8 million (2018: GBP24.5 million), together with the notional value of the CCIRS, equates to an effective hedge of 63.1% (2018: 57.8%)
of GBP denominated assets.

Distributable earnings from the UK are repatriated to SA for distribution purposes. To manage the impact of currency volatility, the group 
adopted a rolling hedging policy using forward exchange contracts ("FECs") as follows:
- 12 month forecast - at least 80%
- 13-24 month forecast - at least 75%
- 25-36 month forecast - at least 50%

FECs entered into by the group as at the date of this announcement are summarised below:

Six month period ending      Hedging level (%)  Forward rate

               Mar 2019                   100%        R22.30
               Sep 2019                   100%        R22.68
               Mar 2020                   100%        R28.19
               Sep 2020                    75%        R20.76
               Mar 2021                    75%        R21.41
               Sep 2021                    50%        R21.80
               Mar 2022                    50%        R22.49

ACQUISITIONS AND DEVELOPMENTS

As previously announced:

All-Store

On 6 April 2018 Stor-Age concluded the acquisition of All-Store, located in Cape Town's northern suburbs, for a purchase consideration of 
R52.0 million.

Bryanston and Craighall developments

The Bryanston development was completed in September 2018 at a total cost of R80.9 million with trading commencing in the latter part of the
month. On full fit-out Bryanston will comprise 6 100m2 GLA. The development was completed by Stor-Age Property Holdings Proprietary Limited ("SPH") 
under the CPC acquisition structure. Under the terms of the development a cost saving of R1.0 million accrued to Stor-Age.

The Craighall development is currently in process under the same CPC acquisition structure. The development cost is R95.1 million (i.e. the
maximum amount payable by Stor-Age before any potential cost saving). On completion the property will have 6 650m2 GLA. The development is 
progressing according to schedule and is expected to complete by August 2019.

Managed Portfolio

On 9 October 2018 Stor-Age acquired the Managed Portfolio (RSI 2 and RSI 3) for an aggregate purchase consideration of R58.0 million. The 12
purpose-built self storage properties - located in Cape Town, Johannesburg, Durban, Port Elizabeth and Pretoria - were previously operated and 
managed by Stor-Age. The acquisition was structured with a rental guarantee of R44.5 million, paid upfront by the sellers (4) on the effective
date of the acquisition, and held in an escrow account. Stor-Age is entitled to draw down on the escrow amount over a 36-month period, with 
the first period ending 31 March 2019, and thereafter for every six month period.

(4) Acucap Investments Proprietary Limited (being a wholly owned subsidiary of Growthpoint Properties Limited), SPH, and The Fairstore Trust.

UK acquisitions

In March 2019 the group acquired 100% of the issued share capital of Viking and Pod, details of which are set out below.
                                                                                         Viking                                          Pod

Date of acquisition                                                                6 March 2019                                26 March 2019
Purchase consideration (including net working capital)          GBP12.3 million (R229.6 million)            GBP11.50 million (R215.3 million)
Location                                                 Bedford, Bedfordshire (East of England)        Weybridge, Surrey (Southeast England)
GLA                                                                         48 000 sqf (4 500m2)                         42 800 sqf (4 900m2)
Maximum lettable area (sqf)                                                 54 000 sqf (5 000m2)                         55 000 sqf (5 100m2)

Both acquisitions are mature, high-quality freehold self storage properties which trade into dense residential areas in locations which 
complement the existing Storage King portfolio. The properties will be re-branded under the Storage King brand and managed under the existing 
operating infrastructure.

INVESTMENT PROPERTIES

A reconciliation of the movement in investment properties (net of finance lease obligations) is set out below:
                                                                                                                             2019       2018
                                                                                                                        R million  R million

Balance at beginning of year                                                                                                4 034      2 050
Acquisitions
 Unit Self Storage                                                                                                              -         42
 Storage King (including Crewe)                                                                                                 -      1 711
 StorTown                                                                                                                       -        145
 All Store                                                                                                                     52          -
 Managed Portfolio (RSI 2 & 3)                                                                                              1 120          -
 Viking                                                                                                                       230          -
 Pod                                                                                                                          215          -
New developments                                                                                                               81          -
Other (including expansion at existing stores, unit mix and GLA reconfigurations and other capitalised expenditure)            63         45
Disposal of investment property                                                                                                 -        (18)
CPC developments (Bryanston and Craighall)                                                                                    146         40
Fair value adjustment                                                                                                          86        203
Movement in foreign exchange difference                                                                                       215       (184)
Balance at end of year                                                                                                      6 242      4 034
Finance lease obligation relating to leasehold investment property                                                           (213)      (181)
Net investment property at end of year                                                                                      6 029      3 853

The group's policy is to have at least one-third of the properties externally valued by an independent valuer each year and the remaining 
properties valued internally by the board, using the same methodology applied by the external valuers. In line with this policy, 17 of the 
49 properties in the SA portfolio were valued independently by Mills Fitchet Magnus Penny (members of the South African Institute of Valuers)
at 31 March 2019.

For the UK portfolio, 14 of the 16 properties were valued independently by Cushman and Wakefield (Registered Valuers of The Royal Institution
of Chartered Surveyors in the UK) at 31 March 2019. The remaining two properties, Viking and Pod, had been independently valued by Cushman and
Wakefield at 30 November 2018. The board is satisfied that the internal valuation of these two properties at 31 March 2019 is consistent with
the independent valuation performed at 30 November 2018.

EVENTS AFTER THE REPORTING DATE

The board is not aware of any events that have a material impact on the results or disclosures of the group and which have occurred subsequent
to the end of the reporting period.

OUTLOOK

We remain focussed on our core objective of delivering real and sustainable growth to shareholders, driven by outperformance in our key focus 
areas, namely: occupancy and revenue growth; acquisitions and new developments; and enhancing our market-leading operating platform.

For the year ahead this will require strong emphasis on active, hands-on management and disciplined operational focus at an individual property
level. By its nature, self storage is a micro-managed, micro-market business in which the monthly success at a property level can be impacted 
by only a small margin of move-ins or move-outs. To achieve growth within the prevailing macroeconomic environment in SA and the UK will require 
ongoing intense scrutiny of all operational aspects of the business.

We remain confident that our highly strategic approach and specialist sector focus and expertise, combined with the defensive and resilient 
nature of our portfolio, will allow Stor-Age to continue delivering sustainable distribution growth. In this light the board anticipates 
dividend growth of 7.0-9.0% for the year ending 31 March 2020.

This guidance is based on the assumptions that there is no further deterioration in the macroeconomic environment, demand for self storage 
remains at its current level, electricity supply remains stable and that we will be able to absorb the rising utility costs and municipal rates 
charges. This guidance has not been reviewed or reported on by the company's auditors.

Notice is hereby given of the declaration of the gross final dividend from income reserves (number 7) of 55.38 cents per share for the 
six months ended 31 March 2019 ("Cash Dividend").

Salient dates and times:                                                                                                                2019
The dividend will be paid to Stor-Age shareholders in accordance with the timetable set out below:
Last date to trade cum dividend                                                                                              Tuesday, 2 July
Shares trade ex dividend                                                                                                   Wednesday, 3 July
Record date                                                                                                                   Friday, 5 July
Payment date                                                                                                                  Monday, 8 July

Share certificates may not be dematerialised or rematerialised between Wednesday, 3 July 2019 and Friday, 5 July 2019. Payment of the dividend
will be made to shareholders on Monday, 8 July 2019. The dividend will be transferred to the Central Securities Depository Participant 
("CSDP")/broker accounts of dematerialised shareholders and will be posted, at the risk of the shareholder concerned, to certificated 
shareholders on or about that date.

TAX IMPLICATIONS

As the company has REIT status, shareholders are advised that the dividend meets the requirements of a "qualifying distribution" for the 
purposes of section 25BB of the Income Tax Act (No. 58 of 1962), as amended, ("Income Tax Act"). The dividend on the shares will be deemed to 
be a dividend, for South African tax purposes, in terms of section 25BB of the Income Tax Act.

South African tax residents:
The dividend received by or accrued to South African tax residents must be included in the gross income of such shareholders and will not be 
exempt from income tax (in terms of the exclusion to the general dividend exception, contained in paragraph (aa) of section 10(1)(k)(i) of the 
Income Tax Act) because it is a dividend distributed by a REIT. The dividend is exempt from dividend withholding tax in the hands of South 
African tax resident shareholders, provided that the South African resident shareholders provide the following forms to the CSDP or broker in 
respect of uncertificated shares, or to the company, in respect of certificated shares:

a) a declaration that the dividend is exempt from dividend tax; and
b) a written undertaking to inform the CSDP, broker or the company, should the circumstances affecting the exemption change or the beneficial
   owner cease to be the beneficial owner,

both in the form prescribed by the Commissioner for the South African Revenue Service. Shareholders are advised to contact their CSDP, broker 
or the company to arrange for the abovementioned documents to be submitted prior to payment of the dividend, if such documents have not already
been submitted.

Non-resident shareholders:
Dividends received by non-resident shareholders will not be taxable as income and instead will be treated as an ordinary dividend which is 
exempt from income tax in terms of the general dividend exemption in section 10(1)(k)(i) of the Income Tax Act. It should be noted that up to 
31 December 2013 dividends received by non-residents from a REIT were not subject to dividend withholding tax. Since 1 January 2014, any 
dividend received by a non-resident from a REIT will be subject to dividend withholding tax at 20%, unless the rate is reduced in terms of any
applicable agreement for the avoidance of double taxation ("DTA") between South Africa and the country of residence of the shareholder 
concerned. Assuming dividend withholding tax will be withheld at a rate of 20%, the net dividend amount due to non-resident shareholders is 
44.304 cents per share. A reduced dividend withholding rate in terms of the applicable DTA may only be relied on if the non-resident 
shareholder has provided the following form to their CSDP or broker in respect of uncertificated shares, or the company, in respect of 
certificated shares:

a) a declaration that the dividend is subject to a reduced rate as a result of the application of DTA; and
b) a written undertaking to inform their CSDP, broker or the company, should the circumstances affecting the reduced rate change or the 
   beneficial owner cease to be the beneficial owner,

both in the form prescribed by the Commissioner for the South African Revenue Service. Non-resident shareholders are advised to contact their
CSDP, broker or the company to arrange for the abovementioned documents to be submitted prior to payment of the dividend, if such documents
have not already been submitted.

The company's tax reference number is: 9027205245

Non participating shares:
An agreement was concluded prior to listing in November 2015 between the company, Castle Rock Investments and the HJS Trust, in terms of which
Stor-Age acquired all the assets owned by Stor-Age Self Storage Proprietary Limited in terms of section 44 of the Income Tax Act ("the Agreement")
in consideration for the allotment of 10 000 000 ordinary shares in the company ("Consideration Shares"), comprising 2.54% (2018:3.44%) of the
issued share capital, and the distribution of those shares to Castle Rock Investments and HJS Trust as a dividend.

A mechanism was agreed whereby the Consideration Shares will not participate fully in the distribution of distributable profits earned by the 
company in the ordinary course of business ("Distributable Profits"), declared by the company as an interim or final dividend, for the period 
from the listing date of the company (i.e. 16 November 2015) until 31 March 2020, on a tiered basis as follows:

                                                                  % of the Consideration Shares
                                                                 entitled to participate in the
                                                      distribution of the Distributable Profits
16 November 2015 to 31 March 2016                                                            0%
1 April 2016 to 31 March 2017                                                                0%
1 April 2017 to 31 March 2018                                                               25%
1 April 2018 to 31 March 2019                                                               50%
1 April 2019 to 31 March 2020                                                               75%
1 April 2020 onwards                                                                       100%

The Consideration Shares will however participate fully in any distributions of profits earned from the disposal of any properties.

The amount which would have been declared as a dividend in respect of the Consideration Shares shall be declared and paid as a dividend, 
pro rata, to the holders of the remaining shares in Stor-Age. As security for this arrangement, the Consideration Shares, or the relevant 
portion thereof, as the case may be, will be held in certificated form in escrow for the period during which the distribution restrictions 
apply and in the event that these shares are disposed of, the shares will be transferred to another escrow arrangement and the acquirer 
thereof will be subject to the same restrictions regarding the distributions detailed above.

A reconciliation of the number of shares in issue and the number of shares entitled to receive the dividend, and the resultant dividend per 
share, is included in the table below:

Distributable Profits (note 1) (R000's)                                                 214 867
Number of shares entitled to the dividend ('000)                                        387 987
Number of shares in issue as at the date of this announcement ('000)                    392 987
Consideration Shares not entitled to the dividend ('000) (note 2)                         5 000
Dividend per share (cents per share)                                                      55.38

Notes:
1.  Stor-Age did not undertake any disposals of any properties during the year ended 31 March 2019 and all of the distributable income of 
    Stor-Age was earned in the ordinary course of business.
2.  Excludes 5 000 000 Stor-Age shares, being all of the Consideration Shares that are excluded from participating in the Distributable Profits.
3.  At the date of announcement, Stor-Age had 392 986 858 ordinary shares in issue.

On behalf of the board

PA Theodosiou                GM Lucas
Chairman                     CEO
Cape Town
11 June 2019

BASIS OF PREPARATION

The provisional summarised consolidated annual financial results are prepared in accordance with the JSE Limited Listings Requirements for 
provisional reports and the requirements of the Companies Act of South Africa as applicable to summary financial statements. The Listings 
Requirements require provisional reports to be prepared in accordance with the framework concepts and the measurement and recognition 
requirements of International Financial Reporting Standards and the SAICA Financial Reporting Guides as issued by the Accounting Practices 
Committee and Financial Pronouncements as issued by the Financial Reporting Standards Council and to also, as a minimum, contain the 
information required by IAS 34 Interim Financial Reporting. The accounting policies applied are in terms of IFRS and are consistent with the 
policies applied in the previous consolidated financial statements except for the adoption of revised and new standards that became effective
during the year for which comparative information has not been restated. The implementation of these standards do not have a material impact
on the group's results.

Any information included in this announcement that might be perceived as a forward looking statement has not been reviewed or reported on by 
the company's auditors in accordance with section 8.40(a) of the Listings Requirements.

The provisional summarised consolidated annual final results were prepared under the supervision of the Financial Director, Stephen Lucas CA(SA).

AUDIT OPINION

These provisional summarised consolidated annual financial results are extracted from the audited information, but are not in themselves 
audited. The consolidated annual financial statements for the year ended 31 March 2019 were audited by KPMG Inc., who expressed an unmodified 
opinion thereon. The audited consolidated annual financial statements for the year ended 31 March 2019 and the auditor's report thereon are 
available for inspection at the company's registered office.

The directors take full responsibility for the preparation of these provisional summarised consolidated annual financial statements and the 
financial information has been correctly extracted from the consolidated annual financial statements.

The auditor's report does not necessarily report on all of the information contained in these provisional summarised consolidated annual 
financial results. Shareholders are therefore advised that in order to obtain a full understanding of the nature of the auditor's engagement 
they should obtain a copy of the auditor's report together with the accompanying financial information from the company's registered office.

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

                                                                        31 March       31 March
                                                                            2019           2018
                                                                           R'000          R'000

Assets
Non-current assets                                                     6 644 781      4 493 563
Investment properties                                                  6 242 413      4 034 430
Property and equipment                                                     8 793          4 969
Stor-Age share purchase scheme loans                                     184 739        166 961
Goodwill and intangible assets                                           140 842        144 036
Other receivables                                                          9 929              -
Unlisted investment                                                        4 600              -
Deferred taxation                                                         18 829         19 098
Derivative financial assets                                               34 636        124 069

Current assets                                                           384 085         90 156
Trade and other receivables                                              119 273         65 165
Inventories                                                                5 239          3 168
Cash and cash equivalents                                                259 573         21 823

Total assets                                                           7 028 866      4 583 719

Equity and liabilities
Total equity                                                           4 624 751      3 494 259
Stated capital                                                         4 292 941      3 175 075
Non-distributable reserve                                                490 839        523 006
Accumulated loss                                                        (206 533)      (108 855)
Foreign currency translation reserve                                      19 149       (120 732)
Share-based payment reserve                                                  190              -
Total attributable equity to shareholders                              4 596 586      3 468 494
Non-controlling interest                                                  28 165         25 765

Non-current liabilities                                                1 706 902        801 598
Bank borrowings                                                        1 493 450        624 985
Derivative financial liabilities                                          21 298          3 343
Finance lease obligation                                                 192 154        173 270

Current liabilities                                                      697 213        287 862
Bank borrowings                                                          248 861         16 571
Trade and other payables                                                 206 062         94 817
Provisions                                                                 6 266         16 331
Finance lease obligation                                                  21 157          8 230
Dividends payable                                                        214 867        151 913

Total equity and liabilities                                           7 028 866      4 583 719


CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

                                                                        31 March       31 March
                                                                            2019           2018
                                                                           R'000          R'000

Property revenue                                                         524 351        310 177
- Rental income                                                          485 284        295 359
- Other income                                                            39 067         14 818
Impairment losses recognised on tenant debtors                            (3 230)             -
Direct property costs                                                   (135 837)       (76 917)
Net property operating income                                            385 284        233 260
Other revenue                                                             11 065         22 053
- Management fees                                                         11 065         22 053
Administration expenses                                                  (43 805)       (36 923)
Operating profit                                                         352 544        218 390
Transaction and advisory fees                                               (357)        (6 552)
Gain on bargain purchase                                                       -            377
Restructuring of bank borrowings (5)                                     (13 590)             -
Fair value adjustment to investment properties                            85 675        203 001
Fair value adjustment to derivative financial instruments               (120 431)       178 570
- Realised                                                                12 649         56 321
- Unrealised                                                            (133 080)       122 249
Impairment loss on intangible asset                                       (4 000)             -
Depreciation and amortisation                                             (6 679)        (2 232)
Profit before interest and taxation                                      293 162        591 554
Interest income                                                           48 917         23 601
Interest expense                                                         (81 786)       (33 091)
Profit before taxation                                                   260 293        582 064
Taxation expense                                                          (2 398)        (3 839)
- Normal taxation                                                            291             (3)
- Deferred taxation                                                       (2 689)        (3 836)
Profit for the year                                                      257 895        578 225

Other comprehensive income
Items that may be reclassified to profit or loss
Translation of foreign operations                                        143 183       (123 902)
Other comprehensive income for the year, net of taxation                 143 183       (123 902)

Total comprehensive income for the year                                  401 078        454 323

Profit attributable to:                                                  257 895        578 225
Shareholders of the company                                              257 566        576 726
Non-controlling interest                                                     329          1 499

Total comprehensive income attributable to:                              401 078        454 323
Shareholders of the company                                              397 452        455 994
Non-controlling interest                                                   3 626         (1 671)

Earnings per share
Basic earnings per share (cents)                                           80.01         250.26
Diluted earnings per share (cents)                                         79.99         250.26

See page 23 for definitions used in relation to the above.
(5) Relates to the expensing of the unamortised portion of the raising fee relating to the Royal Bank of Scotland loan facility which was 
    settled during the year as part of the UK debt restructuring.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
                                                                                                                  Foreign
                                                                                           Non-                  currency  Share-based                    Non- 
                                                                          Stated  distributable Accumulated   translation      payment             controlling      Total
                                                                         capital        reserve        loss       reserve      reserve      Total     interest     equity
                                                                           R'000          R'000       R'000         R'000        R'000      R'000        R'000      R'000
                                                                                                                                                         
                                                                                                                   

Balance at 1 April 2017                                                1 766 561        141 058      (17 788)           -            -  1 889 831            -  1 889 831
Total comprehensive income for the year                                        -              -      576 726     (120 732)           -    455 994       (1 671)   454 323
Profit for the year                                                            -              -      576 726            -            -    576 726        1 499    578 225
Other comprehensive income                                                     -              -            -     (120 732)           -   (120 732)      (3 170)  (123 902)
Transactions with shareholders, recognised directly 
in equity
Issue of shares                                                        1 408 514              -            -            -            -  1 408 514            -  1 408 514
Proceeds                                                               1 440 643              -            -            -            -  1 440 643            -  1 440 643
Share issue costs                                                        (32 129)             -            -            -            -    (32 129)           -    (32 129)
Transfer to non-distributable reserve                                          -        381 948     (381 948)           -            -          -                       -
Dividends                                                                      -              -     (285 845)           -            -   (285 845)           -   (285 845)
Total transactions with shareholders                                   1 408 514        381 948     (667 793)           -            -  1 122 669            -  1 122 669
Changes in ownership interests
Acquisition of subsidiary with non-controlling interest                        -              -            -            -            -          -       27 436     27 436
Balance at 31 March 2018                                               3 175 075        523 006     (108 855)    (120 732)           -  3 468 494       25 765  3 494 259

Total comprehensive income for the year                                        -              -      257 566      139 886            -    397 452        3 626    401 078
Profit for the year                                                            -              -      257 566            -            -    257 566          329    257 895
Other comprehensive income                                                     -              -            -      139 886            -    139 886        3 297    143 183
Transactions with shareholders, recognised directly 
in equity
Issue of shares                                                        1 117 866              -            -            -            -  1 117 866            -  1 117 866
Proceeds                                                               1 126 512              -            -            -            -  1 126 512            -  1 126 512
Share issue costs                                                         (8 646)             -            -            -            -     (8 646)           -     (8 646)
Transfer to non-distributable reserve                                          -        (32 167)      32 167            -            -          -            -          -
Equity settled share-based payment charge                                      -              -            -            -          190        190            -        190
Dividends                                                                      -              -     (387 468)           -            -   (387 468)      (1 174)  (388 642)
Total transactions with shareholders                                   1 117 866        (32 167)    (355 301)           -          190    730 588       (1 174)   729 414
Acquisition of non-controlling interest without  
a change in control                                                            -              -           57           (5)           -         52          (52)         -
Balance at 31 March 2019                                               4 292 941        490 839     (206 533)      19 149          190  4 596 586       28 165  4 624 751


CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

                                                                        31 March       31 March
                                                                            2019           2018
                                                                           R'000          R'000

Cash flows from operating activities
Cash generated from operations                                           396 758        201 766
Interest received                                                         44 982         19 365
Interest paid                                                            (75 283)       (33 475)
Dividends paid                                                          (325 696)      (209 222)
Taxation received                                                            471              -
Net cash inflow/(outflow) from operating activities                       41 232        (21 566)

Cash flows from investing activities
Additions to investment properties                                      (348 045)      (204 369)
Proceeds on disposal of investment properties                                  -          5 369
Advance of Stor-Age share purchase scheme loans                          (21 096)       (43 076)
Repayments of Stor-Age share purchase scheme loans                        17 318         44 670
Acquisition of property and equipment                                     (6 352)        (2 828)
Acquisition of intangible assets                                            (764)        (1 799)
Acquisition of unlisted equity investment                                 (4 600)             -
Asset acquisition, net of cash acquired                                 (426 130)             -
Acquisition of subsidiaries, net of cash acquired and settlement
of financial liabilities                                                       -     (1 079 212)
Net cash outflow from investing activities                              (789 669)    (1 281 245)

Cash flows from financing activities
Advance of bank borrowings                                               735 526        247 774
Repayment of bank borrowings                                            (507 460)      (273 162)
Repayment of loans from previous shareholder of RSI 2 and RSI 3         (326 389)             -
Proceeds from the issue of shares                                      1 112 512      1 392 557
Share issue costs                                                         (8 646)       (32 129)
Repayment of finance leases                                              (22 310)        (8 693)
Net cash inflow from financing activities                                983 233      1 326 347

Net cash inflow for the year                                             234 796         23 536
Effects of movements in exchange rate changes on cash held                 2 954         (9 744)
Cash and cash equivalents at beginning of year                            21 823          8 031
Cash and cash equivalents at end of year                                 259 573         21 823


SEGMENTAL INFORMATION

Segmental information is based on the geographic location of each investment property. The group trades in five of the nine provinces in 
South Africa and in the United Kingdom through its subsidiary Betterstore Self Storage Holdings Limited. The group is managed on a 
consolidated basis and inter-segmental transactions have been eliminated. The segmental information is limited to:

- On the statement of profit or loss and other comprehensive income: Rental income, other income, fair value adjustment to investment 
  properties and direct property costs.
- On the statement of financial position: Investment property, tenant debtors, inventories, goodwill and intangible assets, bank 
  borrowings and finance leases.

The chief executive officer reviews the segmental information on a quarterly basis.

Statement of profit or loss and other comprehensive income extracts*

                                                                                                                                 Total      Total      Total
                                                                         Western                    Free  KwaZulu-  Eastern      South     United         as
                                                                            Cape        Gauteng    State     Natal     Cape     Africa    Kingdom   reported
                                                                           R'000          R'000    R'000     R'000    R'000      R'000      R'000      R'000

For the year ending
31 March 2019
Property revenue                                                         130 995        151 148    4 050    33 702   11 401    331 296    193 055    524 351
- Rental income                                                          125 551        140 510    3 866    31 616   10 586    312 129    173 155    485 284
- Other income                                                             5 444         10 638      184     2 086      815     19 167     19 900     39 067
Impairment losses recognised on tenant debtors                              (760)          (888)     (88)     (314)     (75)    (2 125)    (1 105)    (3 230)
Direct property costs                                                    (28 828)       (33 397)  (1 595)   (8 947)  (2 882)   (75 649)   (60 188)  (135 837)
Segment property operating income                                        101 407        116 863    2 367    24 441    8 444    253 522    131 762    385 284

Fair value adjustment to investment properties                            53 586         26 257    2 802     4 886    1 064     88 595     (2 920)    85 675

For the year ending
31 March 2018
Property revenue                                                         113 477        105 082    3 594    12 264    6 982    241 399     68 778    310 177
- Rental income                                                          110 548        100 720    3 436    12 154    6 799    233 657     61 702    295 359
- Other income                                                             2 929          4 362      158       110      183      7 742      7 076     14 818
Direct property costs                                                    (21 974)       (23 463)  (1 622)   (4 000)  (2 144)   (53 203)   (23 714)   (76 917)
Segment property operating income                                         91 503         81 619    1 972     8 264    4 838    188 196     45 064    233 260

Fair value adjustment to investment properties                           106 771         48 237    1 097    15 639      884    172 628     30 373    203 001

* Head office costs and treasury function costs are not allocated to the operating segments.


Statement of financial position extracts

                                                                                                                                 Total      Total      Total
                                                                         Western                    Free  KwaZulu-  Eastern      South     United         as
                                                                            Cape        Gauteng    State     Natal     Cape     Africa    Kingdom   reported
                                                                           R'000          R'000    R'000     R'000    R'000      R'000      R'000      R'000                                       

31 March 2019
Investment properties                                                  1 588 030      1 838 579   28 600   443 869  126 000  4 025 078  2 217 335  6 242 413
Tenant debtors                                                             2 254          2 142       64       796      256      5 512     10 081     15 593
Inventories                                                                1 918          2 027       78       308      127      4 458        781      5 239
Goodwill and intangible assets                                                 -              -        -         -        -          -     58 894     58 894
Bank borrowings                                                                -              -        -         -        -          -    826 131    826 131
Finance lease obligation                                                  22 608          3 104        -         -        -     25 712    187 599    213 311

31 March 2018
Investment properties                                                  1 161 948      1 026 053   25 700   216 863   59 000  2 489 564  1 544 866  4 034 430
Tenant debtors                                                             1 314          1 594       82       354      139      3 483      6 396      9 879
Inventories                                                                1 109          1 209       74       169       85      2 646        522      3 168
Goodwill and intangible assets^                                                -              -        -         -        -          -     58 623     58 623
Bank borrowings^                                                               -              -        -         -        -          -    405 987    405 987
Finance lease obligation^                                                  3 181          2 699        -         -        -      5 880    175 620    181 500

                                                                        31 March       31 March
                                                                            2019           2018

Number of shares in issue                                            392 986 858    301 864 102

Net asset value*
Net asset value per share (cents)                                       1 176.82       1 157.56
Net asset value per share excluding non-controlling interest (cents)    1 169.65       1 149.03
Tangible net asset value per share (cents)                              1 140.98       1 109.84
Net tangible asset value per share excluding non-controlling
interest (cents)                                                        1 133.82       1 101.31

                                                                       Unaudited      Unaudited
                                                                        31 March       31 March
                                                                            2019           2018

Key reporting ratios*
Total property cost-to-income ratio                                          27%            25%
Based on the total direct property costs divided by property revenue.

Administrative cost-to-income ratio                                           9%            11%
Based on the administration expenses divided by total revenue.

^ The amounts are represented to conform with current year disclosure.
* The ratios are computed based on IFRS reported figures and have not been audited by the group's external auditors.


EARNINGS, HEADLINE EARNINGS AND  DIVIDEND PER SHARE
                                                                        31 March       31 March
                                                                            2019           2018
                                                                           R'000          R'000

Basic earnings (profit attributable to shareholders of the parent)       257 566        576 726
Basic earnings                                                           257 566        576 726

Adjusted for:
 Gain on bargain purchase                                                      -           (377)
 Impairment loss on intangible asset                                       4 000              -
 Fair value adjustment to investment properties                          (85 675)      (203 001)
 Fair value adjustment to investment properties (NCI)+                        70            778
Headline earnings                                                        175 961        374 126

Adjusted for:
 Equity-settled share-based payment expense                                  190              -
 Fair value adjustment to derivative financial instruments               133 080       (178 570)
 Restructuring of bank borrowings                                         13 590              -
 Depreciation and amortisation                                             6 679          2 232
 Deferred tax                                                              2 689          3 836
 Foreign exchange gain available for distribution                         10 149              -
 Transaction and advisory fees                                               357          6 552
 Antecedent dividend^                                                     45 353         77 590
                                                                         212 087        (88 360)
Other adjustments
 Non-controlling interests in respect of the above adjustments              (357)            79
Distributable earnings                                                   387 691        285 845

Dividend declared for the six months ending 30 September                 172 824        133 932
Dividend declared for the six months ending 31 March                     214 867        151 913        
Total dividends for the year                                             387 691        285 845

+  Non-controlling interest.
^  In the determination of distributable earnings, the group elects to make an adjustment for the antecedent dividend arising as result of the
   issue of shares during the period for which the company did not have full access to the cash flow from such issue.

                                                                        31 March       31 March
                                                                            2019           2018

Number of shares
Total shares in issue ('000)                                             392 987        301 864
Weighted average shares in issue ('000)                                  326 937        237 950
Shares in issue entitled to dividends ('000)                             387 987        298 524
Weighted average shares in issue entitled to dividends ('000)            321 937        230 450
Weighted potential dilutive impact of conditional shares                      57              -
Diluted weighted average number of shares in issue entitled to dividends 321 994        230 450

Basic earnings per share
Basic earnings per share (cents)                                           80.01         250.26
Diluted earnings per share (cents)                                         79.99         250.26

Headline earnings per share
Basic headline earnings per share (cents)                                  54.66         162.35
Diluted headline earnings per share (cents)                                54.65         162.35

Dividends per share (cents)                                               106.68          97.83
- Interim dividend (cents)                                                 51.30          47.02
- Final dividend (cents)                                                   55.38          50.81

The Board declared a final dividend of 55.38 cents (2018: 50.81 cents) per share for the six months ended 31 March 2019 on 13 March 2019 and
finalised on 11 June 2019.

This represents growth of 9.0% over the comparative period, which is in line with the guidance provided in the results for the year ended 
31 March 2018.

Earnings per share disclosed above is calculated in terms of IAS 33 Earnings per share and Circular 2/2015, issued by SAICA.

FINANCIAL INSTRUMENT FAIR VALUE MEASUREMENTS

The company's financial assets and liabilities are classified according to the following three-tiered fair value hierarchy:
- Level 1: Quoted prices (unadjusted) in an active market for an identical instrument.
- Level 2: Valuation techniques based on observable inputs, either directly (i.e. as prices) or indirectly (i.e. derived from prices). This
  category includes instruments valued using: quoted market prices in active markets for similar instruments; quoted prices for identical or 
  similar instruments in markets that are considered less than active; or other valuation techniques where all significant inputs are directly
  or indirectly observable from market data.
- Level 3: Valuation techniques using significant unobservable inputs. This category includes all instruments where the valuation technique 
  includes inputs not based on observable data and the unobservable inputs have a significant effect on the instrument's valuation. This 
  category also includes instruments that are valued based on quoted prices for similar instruments where significant unobservable adjustments
  or assumptions are required to reflect differences between the instruments.

The table below shows financial assets and liabilities carried at fair value, where the fair value approximates the carrying value, according 
to their fair value hierarchy level classification:

                                                                        Carrying  
                                                                           value        Level 1  Level 2  Level 3
                                                                           R'000          R'000    R'000    R'000

31 March 2019
Assets
Derivative assets                                                         34 636              -   34 636        -
Other receivables                                                         32 232              -        -   32 232
Unlisted investment                                                        4 600              -    4 600        -
Liabilities
Derivative liabilities                                                    21 298              -   21 298        -

31 March 2018
Assets
Derivative assets                                                        124 069              -  124 069        -
Liabilities
Derivative liabilities                                                     3 343              -    3 343        -


The following table reflects the valuation techniques used in measuring the Level 2 fair values:

                                                                                              Significant                   Inter-relationship between key
                                                                                              unobservable                  unobservable inputs and 
Type                      Valuation technique                                                 inputs                        fair value measurements
                                                                                                                                                                                                                                                          
Derivative assets         Fair valued monthly by Nedbank, Standard Bank and Lloyds Bank       Not applicable                Not applicable
and liabilities:          using mark-to-market mid market values. This involves,
Interest rate swaps       inter alia, discounting the future cash flows using the                                 
                          yield curves at the reporting date and the credit risk 
                          inherent in the contract.                                                                                                                                                                                
                                           
Derivative assets         Fair valued monthly by Investec and Nedbank using mark-to-market    Not applicable                Not applicable
and liabilities:          mid market values. This involves, inter alia, discounting the
Cross-currency            future cash flows using the basis swap curves of the respective 
interest rate swaps       currencies at the dates when the cash flows will take place.                                
                                                                                                                   
                                                                                                                                                                                                                           
Derivative assets         Fair valued monthly by Investec using mark-to-market mid market     Not applicable                Not applicable
and liabilities:          values. This fair value isdetermined, inter alia, using quoted   
Forward exchange          forward exchange rates at the reporting date and present value      
contracts                 calculations.                           

Unlisted investment       Fair valued monthly by Cadiz Asset Management in relation to        Not applicable                Not applicable
                          underlying performance of the fund using appropriate discount                                                                                   
                          and default rates.  

The following table reflects the valuation techniques used in measuring the Level 3 fair values:

                                                                                              Significant                   Inter-relationship between key
                                                                                              unobservable                  unobservable inputs and
Type                      Valuation technique                                                 inputs                        fair value measurements

Other receivables:        Fair valued bi-annually by the directors based on the projected     Financial information used    Higher assumptions for stabilised 
Rental guarantee          revenue of the underlying investment properties versus the          to calculate forecast         occupancy, lease up rates and rental rates
                          expected rental revenue thresholds as agreed between the previous   revenue - e.g. stabilised     for the underlying investment      
                          shareholders of Roeland Street Investments 2 and Roeland Street     occupancy levels, lease up    properties would result in an increase    
                          Investments 3 (collectively referred to as the Managed Portfolio).  projections, expected future  in forecast revenue, and thus a decrease     
                                                                                              growth in revenue.            in valuation.
                                                                                                   
RELATED PARTY TRANSACTIONS

Parties are considered to be related if one party has the ability to control the other party or exercise significant influence over the other
party in making financial or operational decisions. The shares of Stor-Age Property REIT are widely held.

Identity of the related parties with whom material transactions have occurred
- Subsidiaries
  - Roeland Street Investments Proprietary Limited
  - Roeland Street Investments 2 Proprietary Limited ("RSI 2")
  - Roeland Street Investments 3 Proprietary Limited ("RSI 3")
  - Wimbledonway Investments Proprietary Limited
  - N14 Self Storage Proprietary Limited
  - Storage RSA Investments Proprietary Limited and its subsidiaries
  - Units 1-4 Somerset West Business Park Proprietary Limited
  - Unit Self Storage Proprietary Limited
  - Stor-Age Properties KZN Proprietary Limited (Previously known as Dancor Properties Proprietary Limited)
  - Stor-Age International Proprietary Limited
- Directors as listed in this announcement
- Related through common shareholding/directorships or affiliation with related parties
  - Madison Square Holdings Close Corporation
  - Stor-Age Property Holdings Proprietary Limited
  - Fair store Trust


Material related party transactions and balances
                                                                        31 March       31 March
                                                                            2019           2018
                                                                           R'000          R'000

Related party balances
Amounts - owing to related parties                                        55 500              -
Amounts - owing by related parties                                            60          9 325
Working capital - owing by related parties                                     -          1 024
Working capital - owing to related parties                                     -          2 492
           
Related party transactions
Interest income on Stor-Age share purchase scheme loans                   13 819          8 739
Interest income from related party                                           309              -
Interest expense to related party                                          1 223              -
Construction fees expensed to related party                               45 656         30 163
Development fees income from related parties                                 369          4 953
Asset management income from related party                                 3 212          7 531
Property management income received from related party                     3 449          4 913
Licence income received from related party                                     -          1 000
Office rental expense to related party                                     1 270            801
Office rental income from related party                                      100              -
Disposal of Bryanston land                                                     -         18 550
Purchase of Bryanston self storage property (6)                           80 946              -
Acquisition of RSI 2 and RSI 3 from related parties                       36 250              -

(6) Relates to the development of Bryanston under the CPC structure. The development was completed in September 2018 and acquired by Stor-Age
    for a consideration of R80.9 million.

DEFINITIONS

Other income comprises licence fee income relating to the opening of new stores in the Managed Portfolio and ancillary income such as the sale
of merchandise (e.g. packaging materials and padlocks), administration fees, late fees, rental guarantee income and other sundry income.
Direct property costs comprise mainly store-based staff salaries, rates, utilities, a full allocation of marketing spend and other property-related
costs such as insurance, maintenance, IT and communications at a property level.
Management fees comprise property and asset management fees charged on the Managed Portfolio and development fees on properties being developed 
under the CPC structure.
Administration expenses relate mainly to support function costs for IT, finance, HR, property management, professional fees and directors' remuneration.
Impairment losses recognised on tenant debtors in 2018 rental income was reflected net of impairment losses on tenant debtors.

ADMINISTRATION

Registered office
216 Main Road
Claremont
7708

Directors
PA Theodosiou (Chairman)(#)(+), GM Lucas (CEO)(*),
SC Lucas(*)(+), SJ Horton(*), MS Moloko(#),
GA Blackshaw(^), GBH Fox(#)(+),
KM de Kock(#), P Mbikwana(#)

^ Non-executive
# Independent non-executive
* Executive
+ British citizen 

Transfer secretaries
Computershare Investor Services Proprietary Limited
2nd Floor
Rosebank Towers
15 Biermann Avenue
Rosebank

Sponsor
Questco Corporate Advisory Proprietary Limited1st Floor, Yellowwood House
Ballywoods Office Park
33 Ballyclare Drive
Bryanston

Investor relations
Singular Investor Relations (a division of Systems Proprietary Limited)
28 Fort Street Birnam


Date: 11/06/2019 08:06:00 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.

Share This Story