Unit: Advanced Financial Management
Sign in to download the full Topic PDF and enable offline revision mode.
Login to Access| KK Ltd. | JP Ltd. | |
| Annual sales (Sh.“million”) | 1,200 | 300 |
| Net income (Sh.“million”) | 450 | 60 |
| Outstanding number of ordinary shares (million) | 150 | 30 |
| Earnings per share (Sh.) | 3.0 | 2.0 |
| Market price per share (Sh.) | 60 | 30 |
| Huge Ltd. | Tiny Ltd. | |
| Profit after tax (Sh.) | 225 million | 45 million |
| Number of ordinary shares | 37.5 million | 12 million |
| Earnings per share (Sh.) | 7.20 | 4.50 |
| Market price per share (Sh.) | 93.60 | 40.50 |
| Price earnings (P/E) ratio | 13 times | 9.00 times |
| Jaribu Ltd. | Upendo Ltd. | |
| Annual sales (Sh.million) | 1,500 | 180 |
| Net income (Sh.million) | 120 | 15 |
| Ordinary shares outstanding (million) | 30 | 6 |
| Earnings per share (EPS) (Sh.) | 8 | 5 |
| Market price per share (Sh.) | 88 | 40 |
| Year after acquisition | |||
| Year | Year 1 Sh.“000” | Year 2 Sh.“000” | Year 3 Sh.“000” |
| Sales | 300,000 | 420,000 | 480,000 |
| Cash costs/expenses | 180,000 | 240,000 | 270,000 |
| Capital allowances | 30,000 | 45,000 | 60,000 |
| Interest charges | 15,000 | 15,000 | 15,000 |
| Cash flows to replace assets and finance growth | 37,500 | 45,000 | 52,000 |
| Kubwa Ltd. | Ndogo Ltd. | |
| Sales (Sh.million | 100 | 50 |
| Cost of sales (Sh.million) | 30 | 10 |
| Operating costs (Sh.million | 10 | 5 |
| Finance cost (Sh.million) | 5 | 2 |
| Number of issued shares (million) | 10 | 7 |
| Market price per share (Sh.) | 40 | 20 |
| Aco Ltd. Sh.“000” | Bero Ltd. Sh.“000” | |
| Ordinary share capital (Sh.10 par value) | 10,000 | 5,000 |
| Preference share capital | 2,000 | - |
| Share premium account | - | 200 |
| Profit and loss account balance | 3,800 | 400 |
| 10% debentures | 1,500 | 500 |
| 17,300 | 6,100 | |
| Non-current assets | 12,200 | 3,500 |
| Net current assets | 5,100 | 2,600 |
| 17,300 | 6,100 |
| 1. | Aco Ltd. is proposing to acquire Bero Ltd. by means of an issue of its own ordinary shares in exchange for the ordinary shares of Bero Ltd. |
| 2. | The management of the two companies have availed the following information to assist in the takeover: |
| Aco Ltd. | Bero Ltd. | ||
| Maintainable annual profits after tax attributable to equity holders | Sh.2,400,000 | Sh.1,500,000 | |
| Current market price per ordinary share | Sh.24 | Sh.27 | |
| Current earnings per share (EPS) | Sh.2.4 | Sh.3.0 | |
| 3. | The corporation tax rate is 30%. |
| Year | |||||
| 2022 Sh.“000” | 2023 Sh.“000” | 2024 Sh.“000” | 2025 Sh.“000” | 2026 Sh.“000” | |
| Revenue | 15,752 | 17,327 | 19,060 | 20,966 | 23,023 |
| Cost of goods sold | 8,664 | 9,530 | 10,483 | 11,531 | 12,685 |
| Gross profit | 7,088 | 7,797 | 8,577 | 9,435 | 10,378 |
| Selling, general expenses | 2,363 | 2,599 | 2,859 | 3,145 | 3,459 |
| Depreciation | 551 | 606 | 667 | 734 | 807 |
| Earning before interest and taxes | 4174 | 4,592 | 5,051 | 5,556 | 6,112 |
| Net interest expense | 642 | 616 | 583 | 543 | 495 |
| Earning before taxes | 3,532 | 3,976 | 4,468 | 5,013 | 5,617 |
| Income tax | 1,236 | 1,392 | 1,564 | 1,755 | 1,966 |
| Net income | 2,296 | 2,584 | 2,904 | 3,258 | 3,651 |
| Year | |||||
| 2022 Sh.“000” | 2023 Sh.“000” | 2024 Sh.“000” | 2025 Sh.“000” | 2026 Sh.“000” | |
| Change in deferred income tax | 19 | 21 | 23 | 26 | 28 |
| Year | |||||
| 2022 Sh.“000” | 2023 Sh.“000” | 2024 Sh.“000” | 2025 Sh.“000” | 2026 Sh.“000” | |
| Change in networking capital | 455 | 551 | 607 | 667 | 734 |
| Capital expenditures | 1,461 | 1,709 | 1,880 | 2,068 | 2,275 |
| Alpha Ltd. | Beta Ltd. | |
| Annual sales (Sh.million) | 400 | 100 |
| Net income (Sh.million) | 150 | 20 |
| Outstanding number of ordinary shares (millions) | 50 | 10 |
| Earnings per share (Sh.) | 3.0 | 2.0 |
| Market price per share (Sh.) | 30 | 15 |
| 1. | Weighted average cost of capital | 12% |
| 2. | Price to earnings (P/E) ratio | 12 times |
| 3. | Shareholders required rate of return | 15% |
| 1. | Current dividend payment per share (DPS) Sh.2.7 | |||||
| 2. | Past five years dividend payment: | |||||
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | |
| Dividend per share (DPS) (Sh.) | 1.5 | 1.7 | 1.8 | 2.1 | 2.3 | |
| 3. | The current Earnings Per Share (EPS) is Sh.3.7 | |||||
| 4. | The number of issued ordinary shares are 5 million shares. | |||||
| Songo Ltd. | Twiga Ltd. | |
| Net sales (Sh.“‘million”) | 350 | 45 |
| Profit after tax (Sh.“million’”) | 28.13 | 3.75 |
| Number of issued shares (“million”) | 7.5 | 1.5 |
| Earnings per share (EPS) (Sh.) | 3.75 | 2.5 |
| Dividend per share (DPS) (Sh.) | 1.3 | 0.6 |
| Total market capitalisation (Sh.“‘million”) | 420 | 45 |
| GLD | Diarim | |
| Number of shares in issue | 6,000,000 | 4,000,000 |
| Dividend per share | Sh 0.30 | Sh 0.90 |
| Price per price | Sh.8.91 | Sh.3.20 |
| Kubwa Ltd. | Ndogo Ltd. | |
| Annual sales (Sh.million) | 500 | 150 |
| Net income (Sh.million) | 40 | 5 |
| Number of ordinary shares (millions) | 10 | 2.5 |
| Earnings per share (Sh.) | 4.0 | 2.0 |
| Market price per share (Sh.) | 30 | 10 |
| Sh. "000" | |
| Sales | 25,678 |
| Total assets | 49,579 |
| Total liabilities | 5,044 |
| Retained earnings | 1,770 |
| Net working capital | (1,777) |
| Earnings before interest and taxes | 2,605 |
| Market value of equity | 10,098 |
| Book value of total liabilities | 5,044 |
| Wote Ltd. Sh.("million") | Toa Ltd. Sh.("million") | |
| Turnover | 56.0 | 42.0 |
| Profit before tax | 12.0 | 10.0 |
| Profit attributable to ordinary shareholders | 7.8 | 6.5 |
| Dividends payable | 3.2 | 3.4 |
| 4.6 | 3.1 | |
| Issued ordinary share capital (Sh."million") | 20 | 15 |
| Market price per share (MPS) (Sh.) | 3.20 | 0.45 |
| Par value per share (Sh.) | 0.50 | 0.10 |
| Apco Limited | Alpha Limited | |
| Net sales (Sh.) | 350,000 | 45,000 |
| Profit after tax (Sh.) | 18,130 | 3,750 |
| Number of outstanding ordinary shares | 7,500 | 1,500 |
| Earnings per share (EPS) | 3.75 | 2.50 |
| Dividend per share (DPS) | 1.30 | 0.60 |
| Total market capitalization (Sh.) | 420,000 | 45,000 |
| A Ltd. | B Ltd. | |
| Annual sales (Sh. million) | 400 | 60 |
| Net income (Sh. million) | 40 | 9 |
| Ordinary shares outstanding (million) | 10 | 3 |
| Earnings per share (EPS) | Sh.4.0 | Sh.3.0 |
| Market price per share (MPS) | Sh.60 | Sh.30 |
| Year | 1 Sh. "million" | 2 Sh. "million" | 3 Sh. "million" | 4 Sh. "million" | 5 Sh. "million" |
| Net sales | 50 | 60 | 75 | 70 | 65 |
| Operating costs | 5 | 10 | 15 | 15 | 12 |
| Selling and administration costs | 10 | 10 | 8 | 9 | 11 |
| Acceptable investment project costs | 0.5 | 0.70 | 1.60 | 1,20 | 0.20 |
| 2015 Sh."000" | 2016 Sh."000" | 2017 Sh."000" | |
| Turnover | 90,000 | 100,000 | 120,000 |
| Operating profit | 15,000 | 20,000 | 25,000 |
| Interest | (2,000) | (4,000) | (5,000) |
| Profit before tax | 13,000 | 16,000 | 20,000 |
| Taxation (30%) | (3,900) | (4,800) | (6,000) |
| Profit after tax | 9,100 | 11,200 | 14,000 |
| Proposed dividends | (2,100) | (2,500) | (3,000) |
| Retained profit | 7,000 | 8,700 | 11,000 |
| Sh."000" | |
| Non-current assets | 60,000 |
| Current assets | 40,000 |
| 100,000 | |
| Financed by: | |
| Ordinary share capital (Sh.20 par value) | 30,000 |
| Reserves | 20,000 |
| 10% long term debentures (Sh.100 par value) | 30,000 |
| Short-term debts | 20,000 |
| 100,000 |
| Chilulu Ltd. (Sh.) | Roka Ltd. (Sh.) | |
| Sales (millions) | 500 | 100 |
| Net earnings (millions) | 30 | 12 |
| Ordinary shares outstanding (millions) | 6 | 2 |
| Ordinary share market price, per share (MPS) | 50 | 40 |
| Dividend per share (DPS) | 2 | 1.50 |
| Nangina Ltd. | Bwiri Ltd. | |
| Profit after tax (Sh.) | 120 million | 30 million |
| Number of shares | 20 million | 6 million |
| Earnings per Share (EPS) (Sh.) | 6 | 5 |
| Market price per share (Sh.) | 50 | 25 |
| Price earnings ratio | 8.33 times | 5 times |
| 1 | Pre-acquisition information: Mkuki Ltd. The company has debt finance totalling Sh.60 million at a pre-tax rate of 10%. The company has 50 million equity shares each with a current market value of Sh.22. The equity beta is 1.37. The post-tax operating cash flows of Mkuki Ltd. are as follows: |
| Year | 1 | 2 | 3 | 4 | 5 | |
| Sh"million" | 60.3 | 63.9 | 67.8 | 71.8 | 76.1 |
| Ngao Ltd. The company has an equity beta of 2.5 and 65 million equity shares in issue with a total current market value of Sh.156 million. The company's debt, which will also be taken over by Mkuki Ltd., stands at Sh.12.5 million at a post-tax rate of 7%. |
| 2 | Post-acquisition information: Land with a value of Sh.14 million will be sold. The post-tax operating cash flows of Ngao Ltd's current business will be: |
| Year | 1 | 2 | 3 | 4 | 5 | |
| Sh"million" | 15.2 | 15.8 | 16.4 | 17.1 | 17.8 |
| 3 | If the acquisition goes ahead, Mkuki Ltd. will experience an improvement in its credit rating and all existing debts will be charged at a post-tax rate of 7%. |
| 4 | Cash flows after year 5 will grow at the rate of 1.5% per annum. |
| 5 | The risk-free rate is 5.2% and the market risk premium is 3%. |
| 6 | The corporate tax rate is 30%. |
| A Ltd. | B Ltd. | |
| Annual sales (Sh."million") | 600 | 120 |
| Net income (Sh."million") | 35 | 3 |
| Ordinary shares outstanding ("millions") | 10 | 2 |
| Earnings per share (EPS) - Sh. | 3.5 | 1.5 |
| Market price per share (MPS) - Sh. | 40 | 15 |
| V Ltd. | J Ltd. | |
| Market value of debt (Sh."billion") | 6.60 | 11.60 |
| Market value of equity (Sh."billion") | 19.80 | 13.40 |
| Number of shares in issue ("million") | 680.00 | 880.00 |
| Share options outstanding ("million") | 50.80 | - |
| Exercise price per option (Sh. per share) | 22.00 | |
| Corporate tax rate | 30% | 30% |
| Equity beta | 1.85 | 1.95 |
| Default risk premium | 1.6% | 3.0% |
| Net operating profit after tax and net re-investment (Sh."million") | 900 | 410 |
| Current earnings per share (Sh. per share) | 1.19 | 0.44 |
| Statements of financial position | ||||
Non-current assets: | Sh."million" | Kubwa Ltd. Sh."million" | Sh."million" | Small Ltd. Sh."million" |
| Land | 966 | 84.6 | ||
| Other non-current assets | 300 | 34 | ||
| 1,266 | 118.6 | |||
| Current assets: | ||||
| Inventory | 656 | 102.8 | ||
| Accounts receivable | 24 | 12.6 | ||
| Cash | 88 | 10.6 | ||
| 768 | 126.0 | |||
| Current liabilities: | ||||
| Trade payables | 894 | 92.2 | ||
| Other accruals | 68 | 8 | ||
| Net current assets | (194) | 25.8 | ||
| Long-term liabilities: | ||||
| 14% loan stock | 400 | - | - | |
| Floating rate loans | 228 | 35 | ||
| (628) | (35) | |||
| Total net assets | 444 | 109.4 | ||
| Shareholders' funds: | ||||
| Ordinary share capital | 150 | 40 | ||
| Reserves | 294 | 69.4 | ||
| Total shareholders' funds | 444 | 109.4 | ||
| Income statement | ||
| Kubwa Ltd. Sh."million" | Small Ltd. Sh."million" | |
| Turnover | 2,260 | 362 |
| Earnings before interest and tax | 230 | 28 |
| Interest | (80) | (4) |
| Profit before tax | 150 | 24 |
| Taxation | (50) | (8) |
| Earnings available to shareholders | 100 | 16 |
| Dividends | (48) | (10) |
| Retained earnings | 52 | 6 |
| 1 | The par value of the shares of Kubwa Ltd. is Sh.0.50 while the par value of Small Ltd's shares is Sh.1.00. |
| 2 | The current share price of Kubwa Ltd. is Sh.4.64 while that of Small Ltd. is Sh.5.90. The current loan stock price of Small Ltd. is Sh. 125. |
| 3 | Recent annual growth trends are as follows: Kubwa Ltd. Small Ltd. Dividends 7% 8% Earnings per share 7% 10% |
| 4 | The following will take place after the acquisition:
|
| 5 | Kubwa Ltd. has an estimated cost of equity of 14.5% and a weighted average cost of capital of 12%. |
| 6 | Small Ltd. has an estimated cost of equity of 13%. |
| Year after acquisition | |||
| Year 1 Sh. "000" | Year 2 Sh. "000" | Year 3 Sh. "000" | |
| Sales | 200,000 | 280,000 | 320,000 |
| Cash costs/expenses | 120,000 | 160,000 | 180,000 |
| Capital allowance | 20,000 | 30,000 | 40,000 |
| Interest charges | 10,000 | 10,000 | 10,000 |
| Cash to replace assets and finance growth | 25,000 | 30,000 | 35,000 |