Is This a Growth Story, page-56

I was thinking about the comment Danny made of the 12 cents per share dividend in one of the videos hosh has kindly shared.


AGI has a full year payout range of 40-60%.

Consesus earnings per share forecasts for FY16 according to FT.com is 19.6 cents.

1		FY16f (high)	FY16f (mid)	FY16f (low)	FY15a	FY14a
2	Dividends per share[/B]	0.12	0.12	0.12	0.10	0.10
3	Earnings per share	0.30	0.24	0.20	0.22	0.19
4	Payout ratio	40%	50%	60%	45%	53%

If we assume the 12 cents per share dividend occurs... Can someone smarter than me confirm if my figures are on the right track?