Unit: Advanced Financial Management
14 Questions| Annual after tax cash flow (Sh."000") | Probability | Drug life in years | Probability |
| 1,000 1,500 2,000 2,500 3,000 3,500 4,000 | 0.02 0.03 0.15 0.15 0.30 0.20 0.15 | 3 4 5 6 7 8 9 10 | 0.05 0.10 0.30 0.25 0.15 0.10 0.03 0.02 |
| (i) | Using the following random numbers, perform 10 simulation runs of the net present value (NPV) of this project. 5397 6699 3081 1909 3167 8170 3875 4883 9033 5852 |
| (ii) | Determine the expected net present value (NPV) of the project. |
| Company | Number of shares held | Equity Beta | Market price per share (Sh.) | Expected return on equity |
| W X Y Z | 10,000 15,000 15,000 10,000 | 1.12 0.89 0.70 1.60 | 130 100 90 160 | 18% 23% 11% 17% |
| 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%. |
| Annual lending rate | Annual borrowing rate | |
| US dollars (USD) | 8.0% | 8.3% |
| Mexican Peso (MXР) | 8.5% | 8.7% |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment