G79 0.00% 2.7¢ goldoz limited

Hypothetical analysis of Dividends from Mustang

  1. 11,249 Posts.
    lightbulb Created with Sketch. 29637
    Given the current discussion on dividends and a discussion I had with CJ at the last General Meeting, I've decided to do some analysis of the numbers.

    I was aware of the topic of the potential of dividends at the start of the year so I asked CJ about it at the last general meeting. He said (his view, not board view) that a payout ratio of around 50% is a feasible way to reward shareholders. I have therefore run some numbers on that scenario.

    I'm not suggesting the company will commence a dividend policy immediately but they are hinting at somewhere down the track in the latest corporate presentation.


    Screen Shot 2017-09-23 at 11.10.02 am.png

    So, running some analysis based on my latest cashflow forecast from earlier in the week, a 50% payout ratio would provide for a yield from 6.25% (2017) to 3.35% (2019).

    Screen Shot 2017-09-23 at 12.28.19 pm.png

    Be wary of the yield trap! Whilst the share issue will dilute over time. Dividends per share will actually grow at a faster rate than dilution! Look at the below!

    Screen Shot 2017-09-23 at 12.28.09 pm.png

    By my calculations, earnings per share growth from 2018 to 2019 is actually above 30%

    That's on  expectations/assumptions for P/E that are IMO reasonable. The massive growth in production from 2017 to 2018 is due to the move from 1 auction to 2 auctions ( and the shareholder sentiment following what is looking to be quite reasonable results for the first auction.

    Column groups below are IIR analysis, 2017, 2018, 2019.

    Screen Shot 2017-09-23 at 12.54.43 pm.png
 
watchlist Created with Sketch. Add G79 (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.