1. Most Discussed
  2. Gainers & Losers
KPC 1.1¢

Quarterly Activities Report Review

  1. Freighter32

    1,178 Posts.
    120
    At today’s closing price of 18.5c KPC is trading at a 73% discount to its book value (Current BV $324m. Market Cap at close today $88m. Book Value per Share 68.1c). Note current Book Value doesn’t include Satimola.
    Looks like most of those who bought at $1.30/$1.80 and were then trapped in the long trading halt seem to have bolted when they were let out last year, but haven’t taken into account the inherent worth of what KPC has at the moment.
    From the Quarterlies Activities Report we can derive a valuation for Zhilyanskoye alone as follows:
    For Muriate of Potash (MOP)
    Phase 1 Production Level: 600,000tonnes/year (A)
    Phase 2 Production Level: 1,200,000tonnes/year (B)
    Total Investment for Phase 1 & 2: USD$640m (C)
    Est. Annual Revenue for Phase 1 & 2: USD$237m (D)
    Annual Gross Profit for Phase 1 & 2: USD$104m (E)
    That would indicate a sales price per tonne of (D)/(B) = USD$197.50.
    Latest Potash prices are above USD$300 (http://www.infomine.com/investment/metal-prices/potash/)
    Potash Price Chart - 6 Month - 12 Feb 2015.png
    It also indicates costs per tonne of ((D)-(E))/(B) = USD$110.83 plus opex, tax & interest. (PotashCorp’s production expenses were recently indicated as $113/tonne - http://www.agrimoney.com/news/potashcorp-sees-fillip-from-setback-at-rival-uralkali--7919.html)

    For Sulphate of Potash Magnesium (SOPM)
    Phase 1 Production Level: 1,200,000tonnes/year (A)
    Phase 2 Production Level: 2,400,000tonnes/year (B)
    Total Investment for Phase 1 & 2: USD$1,360m (C)
    Est. Annual Revenue for Phase 1 & 2: USD$784m (D)
    Annual Gross Profit for Phase 1 & 2: USD$495m (E)
    That would indicate a sales price per tonne of (D)/(B) = USD$326.67.

    So, for Zhilyanskoye in total:
    Annual Gross Profit for Phase 1 & 2: USD$599m/AUD$768m (@AUD:USD 0.78)
    Total Investment for Phase 1 & 2: USD$2,000m/AUD$2,564m
    Allowing for the following annual costs:
    • Administration: AUD$10m
    • Interest (@ 7%): AUD$179m
    • Tax (@ 30%): AUD$174m
    Gives us net profit of AUD$405m (F)
    If all current shares, options and proposed shares (i.e. those to be provided upon completion of Satimola acquisition) are included to give us a fully diluted figure, the company would have 1,026,330,611 (G) shares in total. Note: I have not included any of the conversion revenue from options in this valuation.
    Earnings per Share (EPS): (F)/(G) = 39.5c per share.
    P/E: 10
    SP based on Zhilyanskoye alone: $3.95

    Chelkarskoye
    From the Quarterly Activities Report: Regarding the drilling program on Chelkarskoye “As the final hole in the current program has been completed, the company will now send consultants to review the results, and complete the necessary QA/QC checks. Following this work, the company will release the results of the drilling to the market.”

    Given we’re 6 weeks into the year, that market update shouldn’t be too far away.

DISCLAIMER:
Before making any financial decisions based on what you read, always consult an advisor or expert.

The HotCopper website is operated by Report Card Pty Ltd. Any information posted on the website has been prepared without taking into account your objectives, financial situation or needs and as such, you should before acting on the information or advice, consider the appropriateness of the information or advice in relation to your objectives, financial situation or needs. Please be aware that any information posted on this site should not be considered to be financial product advice.

From time to time comments aimed at manipulating other investors may appear on these forums. Posters may post overly optimistic or pessimistic comments on particular stocks, in an attempt to influence other investors. It is not possible for management to moderate all posts so some misleading and inaccurate posts may still appear on these forums. If you do have serious concerns with a post or posts you should report a Terms of Use Violation (TOU) on the link above. Unless specifically stated persons posting on this site are NOT investment advisors and do NOT hold the necessary licence, or have any formal training, to give investment advice.

Top

Thank you for visiting HotCopper

We have detected that you are running ad blocking software.


HotCopper relies on revenue generated from advertisers. Kindly disable your ad blocking software to return to the HotCopper website.

I understand, I have disabled my ad blocker. Let me in!

Need help? Click here for support.