Unit: Financial Management
Sign in to download the full Topic PDF and enable offline revision mode.
Login to Access| 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 |
| Sh.“million” | |
| Turnover | 246.75 |
| Profit before interest and tax | 18.90 |
| Interest | (9.30) |
| Profit before taxation | 9.60 |
| Corporate tax | (2.85) |
| Profit after taxation | 6.75 |
| Ordinary dividends | (3.00) |
| Retained profit for the year | 3.75 |
| 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 source | Current market value |
| Sh.“000” | |
| Corporate bond | 11,927 |
| Ordinary shares | 26,170 |
| Ordinary shares | 7,203 |
| Sh.“000” | |
| Turnover | 250,000 |
| Profit before interest and tax | 9,000 |
| Interest | (500) |
| Profit before tax | 8,500 |
| Corporation tax | (2,550) |
| Profit after tax | 5,950 |
| Ordinary dividend | (2,950) |
| Retained profit for the year | 3,000 |
| 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. |
| Book values | Sh. "Million" |
| Ordinary shares (Sh.50 par value) | 9,600 |
| 6% preference shares (Sh.100 par value) | 7,900 |
| 4.8% debenture (Sh.100 par value) | 6,400 |
| 23,900 |
| 1. | The ordinary shares of Riziki Ltd. are currently quoted at Sh.72 per share (cum dividend). |
| 2. | The most recently declared dividend was Sh.2 per share and will be paid in a years' time. The dividend growth rate is 5%. |
| 3. | The dividend will continue to grow at the rate of 5% into the foreseeable future. |
| 4. | The preference shares currently trade at Sh. 80 per share. There is no preference dividend owing at this point in time. |
| 5. | The debentures are irredeemable and currently trade at 120% of their nominal value. |
| 6. | The corporation tax rate is 30%. |
| Required: | |
| (i) | The cost of capital for each source of finance for Riziki Ltd. |
| (ii) | The weighted average cost of capital (WACC) for Riziki Ltd. |