Unit: Advanced Financial Management
Sign in to download the full Topic PDF and enable offline revision mode.
Login to AccessPractice CPA Advanced Financial Management Mergers and acquisitions questions with detailed answers and explanations.
Access past exam questions by topic, improve your understanding, and download PDF for offline revision.
| Bamuda Holdings Ltd. | Mawimbi Ltd. | |
| Earnings after tax (Sh. million) | 200 | 60 |
| Number of ordinary shares (million) | 40 | 15 |
| Market price per share (Sh.) | 75 | 40 |
| Price/earnings (P/E) ratio | 15 | 10 |
| 1. | Bamuda Holdings Ltd.’s weighted average cost of capital (WACC) is 12%. |
| 2. | The acquisition will be financed through a share exchange. |
| 3. | The exchange ratio is 1 Bamuda Holdings Ltd. share for every 2 Mawimbi Ltd. shares acquired. |
| 4. | Expected synergy benefits after tax are as follows: • Year 1: Sh.30 million • Year 2: Sh.50 million • Year 3: Sh.70 million, growing at 5% per annum thereafter |
| 5. | The appropriate discount rate for synergy cash flows is 14%. |
| 6. | Integration costs of Sh.40 million will be incurred immediately. |
| 7. | The post-acquisition P/E ratio of Bamuda Holdings Ltd. is expected to fall to 13. |
| 8. | For the purpose of earnings per share (EPS) and post-merger market price calculations, use Year 1 synergy benefits. |
| 2026 | 2027 | 2028 | 2029 | 2030 | |
| Sh. | Sh. | Sh. | Sh. | Sh. | |
| Turnover | 2,000,000 | 2,500,000 | 2,750,000 | 2,920,000 | 3,040,000 |
| Cost of sales | (800,000) | (1,000,000) | (1,100,000) | (1,168,000) | (1,216,000) |
| Gross profit | 1,200,000 | 1,500,000 | 1,650,000 | 1,752,000 | 1,824,000 |
| Operating expenses | (400,000) | (500,000) | (550,000) | (584,000) | (608,000) |
| Profit before interest and taxes | 800,000 | 1,000,000 | 1,100,000 | 1,168,000 | 1,216,000 |
| Interest expense | (80,000) | (100,000) | (110,000) | (116,800) | (121,600) |
| Profit before taxes | 720,000 | 900,000 | 990,000 | 1,051,200 | 1,094,400 |
| 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 |