Unit: Financial Management
Sign in to download the full Topic PDF and enable offline revision mode.
Login to Access| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Dividend per share (Sh.) | 3.0 | 3.2 | 3.4 | 3.6 | 3.8 | 4.0 |
| Sh."000" | |
| Ordinary share capital (Sh.20 par value) | 60,000 |
| Reserves | 20,000 |
| 14% debenture (Sh.100 par value) | 30,000 |
| 10% preference share capital (Sh.30 each) | 20,000 |
| 130,000 |
| Sh.“000” | |
| Ordinary share capital | 100,000 |
| Reserves | 50,000 |
| 16% debentures (Sh.1,000 par value) | 62,500 |
| 14% preference shares capital (Sh.20 per value) | 37,500 |
| 250,000 |
| Option.A: | Issue ordinary shares of Sh.10 each at par for the full amount of Sh.200 million. |
| Option.B: | Issue ordinary shares of Sh.10 each at par for Sh.120 million and issue new 8% debentures to raise the remainder of the funds. |
| 1. | The company has a current ex-dividend ordinary share price of Sh.25.00 per share. |
| 2. | The company also has in issue bond with a book value of Sh.60 million with a current ex-interest market price of Sh.104 per Sh.100 bond. |
| 3. | The current after tax cost of debt of Sytrax Ltd. is 7% and the corporate tax rate is 30%. |
| 4. | The dividends per share of the company are as follows: |
| 4. | Year | 2019 | 2020 | 2021 | 2022 | 2023 |
| Dividend per share (Sh.) | 1.94 | 2.00 | 2.06 | 2.12 | 2.18 |
| 5. | The finance director proposes to decrease the weighted average cost of capital of Sytrax Ltd. and hence increase its market value by issuing Sh.40 million bonds at their par value of Sh.100 per bond. These bonds would pay annual interest rate of 8% before tax and would be redeemed at a 5% premium to par after 10 years. |
| Oak Timber Ltd. Extract of statement of financial position for the year ended 30 September 2023 | ||
| Sh.“million” | Sh.“million” | |
| Equity and liabilities: | ||
| Equity: | ||
| Share capital | 17 | |
| Retained earnings | 15 | 32 |
| Total equity | 22 | |
| Non-current liabilities: | ||
| Long term borrowings | 13 | |
| Current liabilities | 21 | 34 |
| Total liabilities | 34 | |
| Total equity and liabilities | 66 | |
| 1. | The share capital of Oak Timber Ltd. consists of Sh.12 million of ordinary shares and Sh.5 million, 5% irredeemable preference shares. |
| 2. | The ordinary shares of Oak Timber Ltd. have a nominal value of Sh.0.50 per share, an ex-dividend market price of Sh.7.07 per share and a cum dividend market price of Sh.7.52 per share. The dividend for the year 2023 will be paid in the near future. Dividends paid in recent years have been as follows: |
| 2. | Year | 2022 | 2021 | 2020 | 2019 |
| Dividend per share (Sh.) | 0.43 | 0.41 | 0.39 | 0.37 |
| 3. | The 5% irredeemable preference shares of Oak Timber Ltd. have a nominal value of Sh.0.50 per share and an ex-dividend market price of Sh.0.31 per share. |
| 4. | The long-term borrowings of the firm consist of Sh.10 million of 7% loan notes and Sh.3 million bank loan. The bank loan has a variable interest rate. |
| 5. | The 7% loan notes have a nominal value of Sh.100 per loan note and a market price of Sh.102.34 per loan note. Annual interest has just been paid and the loan notes are redeemable in four years’ time at a rate of 5% premium to nominal value. |
| 6. | The corporation tax rate is 30%. |
| Capital structure | Amount Sh.“000” |
| Ordinary shares: 750,000 shares of Sh.20 each | 15,000 |
| Retained earnings | 48,900 |
| 8% preference shares (Sh.100 par value) | 5,000 |
| 10% debentures | 7,500 |
| 76,400 |
| Capital source | Current market value |
| Sh.“000” | |
| Corporate bond | 11,927 |
| Ordinary shares | 26,170 |
| Ordinary shares | 7,203 |
| Sh."000" | Sh."000" | |
| Equity: | ||
| Ordinary shares (each Sh.5 par value) | 16,000 | |
| Reserves | 72,000 | 88,000 |
| Long term liabilities: | ||
| 4% preference shares (each Sh.10 par value) | 12,000 | |
| 7%, 6 year redeemable bonds | 12,000 | |
| Long term bank loan | 4,000 | 28,000 |
| 116,000 |
| 1. | The ordinary shares of Panda Ltd. have an ex-dividend market value of Sh.47 per share and an ordinary dividend of Sh.3.63 per share has just been paid. Historic dividend payments have been as follows: |
| 1. | Year | 2018 | 2019 | 2020 | 2021 |
| Dividend per share (Sh.) | 3.09 | 3.22 | 3.36 | 3.50 |
| 2. | The preference shares of Panda Ltd. are not redeemable and have an ex-dividend market value of Sh.4 per share. |
| 3. | The 7% bonds are redeemable at a 5% premium to their nominal value of Sh.100 per bond and have an ex-interest market value of Sh.104.50 per bond. |
| 4. | The bank loan has a variable interest rate that has averaged 4% per year in recent years. |
| 5. | The corporate tax rate applicable to Panda Ltd. is 30% per year. |
| Sh. “million” | |
| Total Assets | 425 |
| Debt 8% loan stock | 75 |
| Common stock (200m ordinary | 100 |
| Retained earnings shares) | 250 |
| Total liabilities & equity | 425 |
| Sh. "000" | |
| Ordinary share capital (Sh.20 par value) | 60,000 |
| Reserves | 10,000 |
| 11% Debentures (Sh.100 par value) | 20,000 |
| 13% Preference share capital (Sh.15 par value) | 10,000 |
| 100,000 |
| 1. | The profit after tax for the year ending 31 December 2021 is estimated to be Sh.22,500,000. |
| 2. | The retention ratio is 60%. |
| 3. | The ordinary shares of the company are currently trading on the securities exchange at Sh.80 per share. |
| 4. | Ordinary shareholders expect a dividend of Sh.6 per share for the year ending 31 December 2021. |
| 5. | The annual growth rate in dividend is 6% per annum. |
| 6. | Floatation costs amounts to Sh.8 per share issued. |
| 7. | The company could issue an unlimited number of 11% preference shares at Sh.96 per share. The par value is Sh.100. |
| 8. | The company could obtain a bank loan of upto Sh.24,000,000 at a pre-tax interest rate of 10% per annum. Thereafter, an unlimited amount of bonds could be issued under the following terms:
|
| 9. | The optimal capital structure of the company comprises 15% debt, 40% preference shares capital and 45% equity. |
| 10. | Corporate tax rate is 30%. |
Required: | |
| (i) | The cost of capital for each source of finance available to Biashara Ltd. |
| (ii) | The break-point(s) in the marginal cost of capital (MCC) schedule with respect to retained earnings and debt. |
| (iii) | The marginal cost of capital (MCC) at each break-point identified in (b) (ii) above. |
| Statement of financial position as at 31 December 2019: | ||
| Sh."000" | Sh."000" | |
| Non-current assets | 10,115 | |
| Investments | 821 | |
| Current assets | 3,658 | |
| Less: Current liabilities | (1,735) | 1,923 |
| Total assets | 12,859 | |
| Financed by: | ||
| Ordinary share capital: 3,000,000 shares each Sh.1 | 3,000 | |
| General reserves | 7,125 | |
| Shareholders' funds | 10,125 | |
| 7% Bonds | 1,300 | |
| Corporation taxation | 1,434 | |
| Corporation taxation | 12,859 | |
| Year ended 31 December | 2015 Sh. "000" | 2016 Sh. "000" | 2017 Sh. "000" | 2018 Sh. "000" | 2019 Sh. "000" |
| Profit after interest and before tax | 1,737 | 2,090 | 1,940 | 1,866 | 2,179 |
| Less: Tax | (573) | (690) | (640) | (616) | (719) |
| Profit after interest and tax | 1,164 | 1,400 | 1,300 | 1,250 | 1,460 |
| Less: Dividends | 620 | 680 | 740 | 740 | 810 |
| Retained earnings | 544 | 720 | 560 | 510 | 650 |
| Income statement for the year ended 31 March 2020 | |
| Sh. "million" | |
| Sales | 1,400 |
| Net profit before interest and taxation | 52 |
| Interest payable | 24 |
| Net profit before faxation | 28 |
| Corporation taxation | 7 |
| Net profit after taxation | 21 |
| Ordinary dividends payable | 14 |
| Retained profit for the year | 7 |
| Capital and reserves as at 31 March 2020 | |
| Sh. "million" | |
| Sh. 0.25 ordinary shares | 60 |
| Revaluation reserves | 140 |
| Accumulated profits | 320 |
| 520 | |
| Sh."000" | |
| Ordinary shares (Sh.10 each) | 30,000 |
| 10% debentures | 15,000 |
| 12% preference shares (Sh.20 each) | 5,000 |
| 50,000 |
| Sh. "000" | |
| Ordinary share capital (Sh.20 par value) | 50,000 |
| Retained earnings | 30,000 |
| 12% irredeemable debenture capital (Sh.20 par value) | 25,000 |
| 14% preference share capital (Sh.25 par value) | 15,000 |
| 120,000 |
| Sh."000" | |
| Ordinary share capital (Sh.10 par value) | 90,000 |
| Retained earnings | 75,000 |
| 15% preference share capital (Sh.100 par value) | 45,000 |
| 16% debenture capital | 90,000 |
| 300,000 |
| Sh. "000" | |
| 3,000,000 fully paid ordinary shares | 30,000 |
| Retained earnings | 20,000 |
| 1,000,000 10% preference shares | 20,000 |
| 6% debentures (Sh.150 par value) | 30,000 |
| Sh."000" | |
| Ordinary shares (Sh.10 par value) | 480,000 |
| 10% debt (Sh.100 par value) | 384,000 |
| Retained profit | 96,000 |
| 960,000 |
Ordinary share capital (Sh.20 par) Reserves 10% Debenture (Sh.100 par) 8% Preference shares (Sh.20 par) | Sh."000" 20,000 5,000 10,000 15,000 50,000 |
| 1. | The most recent earnings per share (EPS) of the company is Sh.5 |
| 2. | The firm adopts 40% pay-out ratio as its dividend policy. |
| 3. | Ordinary shares of the company are currently selling for Sh.50 each |
| 4. | The existing 10% debenture is currently trading at 110% of par at the securities exchange |
| 5. | Existing 8% preference shares are currently trading at Sh.25 each |
| 6. | Corporate tax rate applicable is 30%. |
| Equity | Sh. "000" | Sh. "000" |
| Ordinary shares (Sh.5 nominal value) | 800,000 | |
| Reserves | 3,600,000 | 4,400,000 |
| Long term liabilities | ||
| 4% preference shares (Sh.1 nominal value) | 600,000 | |
| 7% bonds (redeemable after 6 years) | 600,000 | |
| Long term bank loan | 200,000 | 1,400,000 |
| Year | 2013 | 2014 | 2015 | 2016 |
| Dividend per share (Sh.) | 3.09 | 3.22 | 3.36 | 3.50 |
| Sh. "000" | |
| Ordinary share capital (Sh.100 par value) | 40,000 |
| Reserves | 15,000 |
| 12% debentures (Sh.100 par value) | 25,000 |
| 10% preference share capital (Sh.20 par value) | 20,000 |
| 100,000 |
| Debt Equity Preference shares | 35% 50% 15% |
| Bond yield to maturity Corporate tax rate Growth rate of ordinary dividends Market price of one ordinary share Dividend for one ordinary share Market price of one preference share Floatation cost of one preference share Dividend for one preference share | 9% 30% 9% Sh.30 Sh.1.20 Sh.100 Sh.2.00 Sh.8.50 |
Ordinary share capital (Sh.20 par) 10% debenture capital 12% preference share capital Reserves | Sh."000" 60,000 25,000 15,000 50,000 150,000 |
| State of Nature Good Moderate Poor | Probability 0.40 0.25 0.35 | Operating profit (EBIT) 20,000 15,000 10,000 |
| Sh.000" | Sh.000" | |
| Debt capital: | ||
| 6% debenture capital | 10.000 | |
| 8% term loan | 20,000 | 30,000 |
| Preference shares (Sh.50 par value) | 30,000 | |
| Ordinary shares (Sh.5 par value) | 15,000 | |
| Retained earnings | 25,000 | 40,000 |
| 100,000 |