$242.3m dividend sacrifice for Karo ?4 Dec 2024 20:19
Hi Mike1959
Not being invested (but intrigued by why Tharisa is treated like a pariah ) I was putting off the research/calculations.
If my figures are correct I estimate that ultimately Tharisa shareholders will contribute $242.3m / 82 cents ps towards capital raises for KMH (Karo Mining Holdings) if management hold to their stated objective of owning 80% of KMH (68% of the mine).
Given that Tharisa proper has returned $112m odd in dividends over the past 10 years I doubt if the KMH investment will pay this back in 20 years.
Just an opinion but this seems to me like mal investment of the highest order.
So far Tharisa shareholders have contributed $165m in capital raises to KMH to acquire 76.22% thus
Date Acquired Cost KMH Shares added
13/06/18 26.80% $ 4,500,000
31/03/22 39.50% $27,000,000
19/05/22 1.21% $ 8,500,000
02/06/22 1.29% $ 9,900,000
10/08/22 1.22% $10,200,000
30/06/23 2.33% $27,300,000 3800
31/07/23 2.68% $37,700,000 5248
30/08/24 1.22% $20,000,000 2784
The last 3 transactions imply that a KMH share is valued at $7,184.
If the 3800 new shares issued at 30/06/23 diluted Medway's then 30% by 2.33% to 27.67% this implies there were 3800 / (30.0/27.67 - 1) = 45,125 KMH shares on issue before that dilution.
Post 30/08/24 there would be 56,957 KMH shares on issue with Tharisa owning 76.22% (43,412) and Medway 23.78% (13,544).
To complete the dilution a further 10,763 shares would need to be issued. The implied cost @ $7,184 ps would be $77.3m. Tharisa shareholders would then have shelled out $242.3m for an 80% stake in KMH notionally valued at $486.5m.