Unit: Advanced Financial Management
13 Questions| Scenario | Probability | Before tax savings | Salvage value | Net operating working capital (NOWC) |
| Sh.“million” | Sh.“million” | Sh.“million” | ||
| Worst case | 0.30 | 36 | 32 | 6.4 |
| Base case | 0.40 | 45 | 40 | 8.0 |
| Best case | 0.30 | 54 | 48 | 9.6 |
Required: The project’s expected net present values (ENPV). | ||||
| Bond | Price (Sh.) | Yield (%) | Par amount owed (Sh.“million”) | Duration |
| A | 120 | 10 | 4 | 3.86 |
| B | 85.50 | 10 | 5 | 8.05 |
| C | 130.50 | 10 | 3 | 9.17 |
| 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 |
| Year | Tausi Ltd. share price (Sh.) | Stock Exchange Index |
| 2019 | 75 | 752 |
| 2020 | 78 | 815.5 |
| 2021 | 81 | 875 |
| 2022 | 79 | 840 |
| 2023 | 85 | 900 |
| 2024 | 76.5 | 795 |
| Year | 2025 KSh.“000” | 2026 KSh.“000” | 2027 KSh.“000” | 2028 KSh.“000” | 2029 KSh.“000” |
| Cash inflows | 2,000 | 2,200 | 2,420 | 2,662 | 2,928 |
| Less: Variable cash outflows | (600) | (660) | (726) | (799) | (878) |
| Less: Fixed cash outflows | (200) | (200) | (200) | (200) | (200) |
| Less: Depreciation | (1,000) | (1,000) | 1,000 | 1,000 | 1,000 |
| Cash flows before corporate tax | 200 | 340 | 494 | 663 | 850 |
| Less: 33% corporate tax | (66) | (112) | (163) | (219) | (280) |
| Add: Depreciation | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| After tax corporate tax flows | 1,134 | 1,228 | 1,331 | 1,444 | 1,569 |
| Less: 10% withholding tax on dividend | (113) | (123) | (133) | (144) | (157) |
| Net cash to be repatriated | 1,021 | 1,105 | 1,198 | 1,300 | 1,412 |
| 1. | The exchange rate of KSh/GBP is KSh 170 to 1GBP. |
| 2. | The difference in the interest rates between Kenya shillings (KSh) and Great Britain Pound (GBP) is provided by the following formula: \(\displaystyle F_t=S_0 \times \left[\frac{1 + \text{r}_d}{1+ \text{r}_{\text{f}}} \right]^t\) Where: \(F_t\) is the forward exchange rate at time “t” \(S_0\) is the spot exchange rate \(r_d\) is the nominal interest rate in domestic currency \(r_f\) is the nominal interest rate in foreign currency |
| 3. | The expected interest rates for Kenya and United Kingdom are given as 6% and 4% respectively. |
| 4. | Quick Solutions Ltd. spent Ksh 6 billion to set up the business in Kenya. A UK business conglomerate has agreed to buy the business for Ksh.10 billion in 5 years. |
| 5. | The UK cost of capital is 15%. |
| Value of debt | Probability of financial distress | Pre-tax cost of debt (%) |
| Sh.“million” | ||
| 25 | 0.0000 | 7 |
| 50 | 0.0125 | 8 |
| 75 | 0.0250 | 9 |
| 100 | 0.0625 | 10 |
| 125 | 0.1250 | 11 |
| 150 | 0.3125 | 12 |
| 200 | 0.7500 | 13 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment