Unit: Advanced Financial Management
13 Questions| Probability (P) | Security returns (%) | |
| Security A | Security B | |
| 0.10 0.25 0.49 0.25 | -5 10 15 20 | 10 15 10 0 |
| Unit selling price | Unit variable cost | Annual sales volume | |||
| Value Sh. | Probability | Value Sh. | Probability | Value (Sh."million") | Probability |
| 35 30 50 | 0.30 0.40 0.30 | 15 10 25 | 0.20 0.50 0.30 | 4 7 9 | 0.10 0.60 0.30 |
| (i) | The expected net present value (NPV) of the new product. |
| (ii) | Simulate the net present values (NPV) using the following random numbers: (802560 638351 057530 150353 603785 553525 245239 369948 160252 857015) and compute the expected net present value of the project. |
| 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 |
| Probability | Forward spot rate KES/1 US $ |
| 20 50 30 | 61 63 67 |
| 1 | One year put options on the USS are available with an exercise price of KES.63 and a premium of KES. 4 per US$. |
| 2 | One year call options are available on the USwithanexercisepriceofKES.60apremiumofKES3perUS. |
| 3 | The future spot rate is estimated in a year's time to be KES. 62 per 1US$. |
| 4 | The following are the money market annual rates: |
| Kenya Annual rates (%) | USA Annual rates (%) | ||
| Borrowing Deposit | 18 9 | 12 6 |
| Probability | Forecasted rate of returns (%) | ||
| Security A | Security В | Market portfolio | |
| 0.20 0.50 0.30 | 15 10 8 | 12 15 10 | 16 12 7 |
| 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 |
| 1 | No forward rate exists for 24 months' time. |
| 2 | Market information between Kenya and South Africa: |
| South Africa | Kenya | ||
| Annual inflation rates | 6% | 8% | |
| Annual interest rates available to the manufacturing firm: | |||
| Borrowing rate | 12% | 18% | |
| Investment rate | 8% | 6% |
| Debt to equity ratio | Bond rating | Before tax cost of debt (%) |
| 0.00 0.25 0.60 1.70 2.50 | A BBB BB C D | 0 8.5 10 14 16 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment