MapleLogistics 3Q FY2017/18

Revenue                                     = $98,222K
NPI                                            = $83,023K
Amount Distributable to Shrs   = $58,294K
DPU                                          = 1.907 cents
Total Debt                                  - $2,399m
NAV                                          = $1.05
Avg leverage ratio                     = 37.8%
Avg debt duration                      = 4,6 years
Interest Cover                            = 5.5X

MapleLogistics 1QFY17/18

Revenue                                     = $95,801K
NPI                                            = $80,836K
Amount Distributable to Shrs   = $47,195K
DPU                                          = 1.887 cents
Total Debt                                  - $2,202m
NAV                                          = $1.02
Avg leverage ratio                     = 39.0%
Avg debt duration                      = 4years
Interest Cover                            = 5.7X

MapleLogistics Trust 4QFY16/17

Revenue                                     = $96,488K
NPI                                            = $80,266
Amount Distributable to Shrs   = $46,603K
DPU                                          = 1.86 cents
Total Debt                                  - $2,184m
NAV                                          = $1.04
Avg leverage ratio                     = 38.5%
Avg debt duration                      = 3.9years
Interest Cover                            = 5.6X

MapleLogistics Trust 3QFY16/17

Revenue                                     = $95,526K
NPI                                            = $79,889K
Amount Distributable to Shrs   = $46,841K
DPU                                          = 1.87 cents
Total Debt                                  - $2,175m
NAV                                          = $1.03
Avg leverage ratio                     = 38.7%
Avg debt duration                      = 3.5years
Interest Cover                            = 5.7X

As at 31 December 2016, MLT’s portfolio comprised 128 properties with a book value of S$5.5 billion and a gross floor area of approximately 3.6 million square metres (“sqm”). Of the 128 properties, 51 are in Singapore, 22 in Japan, 8 in Hong Kong, 15 in Malaysia, 9 in China, 11 in South Korea, 9 in Australia and 3 in Vietnam. 

MapleLogistics 2QFY16/17

Revenue                                     = $91,562K
NPI                                            = $76,812K
Amount Distributable to Shrs   = $46,604K
DPU                                          = 1.86 cents
Total Debt                                  - $2,047m
NAV                                          = $1.00
Avg leverage ratio                     = 37.6%
Avg debt duration                      = 3.5years
Interest Cover                            = 5.7X

MapleLogistics Trust 1QFY16/17

Revenue                                     = $89,562K
NPI                                            = $75,198K
Amount Distributable to Shrs   = $46,037K
DPU                                          = 1.85 cents
Total Debt                                  - $1,868m (exclude $250m perpetual securities issue in May)
NAV                                          = $1
Weighed Avg Interest rate        = 2.3%
Avg leverage ratio                     = 35.9% (decrease due to issue of perpetual securities)
Avg debt duration                      = 3.6 years
Interest Cover                            = 5.6X

MapleTree Logistics Trust 3QFY14/15

Revenue                                     = $88,934,000
NPI                                            = $74,145,000
Amount Distributable to Shrs   = $46,481,000
DPU                                          = 1.87 cents (1.81 cents excluding divestment gains)
Total Debt                                  - $2,009m
NAV                                          = $1.02
Avg leverage ratio                     = 39%
Avg debt duration                      = 3.3 years
Interest Cover                            = 6.2X