seminar5materials / P4AFM-SQB_PDF_j08 / P4AFM-SQB-Qs_j08
.pdf
STUDY QUESTION BANK – ADVANCED FINANCIAL MANAGEMENT (P4)
24 October – BZO announces that 53% of shareholders have accepted its offer and makes the offer unconditional.
Required:
(a) |
Discuss the advantages and disadvantages of growth by acquisition. |
(7 marks) |
(b)Discuss whether or not the bids by BZO and Nadion are financially prudent from the
point of view of the companies’ shareholders. Relevant supporting calculations must be shown. (17 marks)
(c)Discuss problems of corporate governance that might arise for the shareholders of
Demast Ltd and BZO plc. |
(6 marks) |
(30 marks)
Question 20 DRICOM PLC
Dricom plc is a manufacturer of mobile phones. The company was successful in the early 1990s, and established a small chain of shops in major UK cities. In 1995-6 the company’s new products experienced reliability problems and competition from superior products, causing sales to fall by forty percent from 1994-5 levels. This lead to substantial losses being made in both 1995–6 and 1996–7.
The company’s managers are confident that the technical problems can be overcome, but this will require an investment of £2.25 million for new automated equipment and quality monitoring machinery. Dricom’s bank, BXT Bank, is concerned about the company’s recent performance, and a new debt or equity issue on the stock market is not possible. Without the new investment Dricom is unlikely to be competitive, and might not survive the next year. With the new investment profits before interest and tax are forecast to be at least £750,000 per year from 1998-99 for at least five years.
Dricom plc
Summarised Statement of Financial Position as at 30 September 1997
|
£000 |
Land and buildings |
1,500 |
Plant and machinery (net) |
2,100 |
|
____ |
Current assets |
3,600 |
|
|
Inventory |
1,340 |
Receivables |
1,090 |
Cash at bank and in hand |
35 |
|
____ |
Total current assets |
2,465 |
Liabilities: amounts falling due within one year |
|
Overdraft |
620 |
Other payables |
940 |
|
_____ |
|
1,560 |
|
_____ |
Total assets less current liabilities |
4,505 |
|
_____ |
21
ADVANCED FINANCIAL MANAGEMENT (P4) – STUDY QUESTION BANK
Liabilities: amounts falling due after more than one year
Term loan (from BXT Bank) 9% debenture 2010
8% convertible debenture 1999
10% loan stock 2005
Capital and reserves
Called up share capital (£1 par value)
Share premium account
Retained earnings
Total shareholders’ funds
Total capital employed
Notes:
800
500
1,000
500
_____
2,800
1,000
945
(240)
_____
1,705
_____
4,505
_____
(i)The 9% straight debenture is secured by a fixed charge on the company’s main factory building, the convertible debenture and term loan by a floating charge on fixed assets. The loan stock and overdraft are unsecured.
(ii)The land and buildings are believed to have a realisable value 20% less than their net book value.
(iii)If the company ceased trading inventory would be sold at 50% of their book value.
(iv)The new equipment would result in fifty staff being made redundant, with an immediate after tax cost of £500,000. If the company were to be liquidated after tax redundancy payments would total £1 million. Redundancy payments may be assumed to rank before unsecured creditors.
(v)Obsolete machinery with a net book value of £800,000 will be sold for £300,000 irrespective of whether or not the new investment takes place. The remainder of the plant and machinery could be disposed of at net book value. All disposal values are after tax.
(vi)The overdraft currently costs 10% per year and the bank term loan 12% per year.
(vii)The company’s current share price is 23 pence, loan stock price £78, straight debenture price £90 and convertible debenture price £94. All marketable debt has a par and redemption value of £100.
Dricom’s finance director believes that a corporate restructuring could solve the company’s problems, and has made the following proposals:
(i)Existing shareholders are to be offered 28 pence per share to redeem their shares, which would then be cancelled.
(ii)£1 million would be provided by a venture capital organisation in return for 700,000 new 25 pence par value ordinary shares.
(iii)The company’s directors and employees would subscribe to 500,000 new 25 pence ordinary shares at a price of 150 pence per share.
22
STUDY QUESTION BANK – ADVANCED FINANCIAL MANAGEMENT (P4)
(iv)The convertible debenture is to be replaced by new ordinary shares (par value 25 pence), with 60 ordinary shares for every £100 nominal value loan stock.
(v)The term loan is to be renegotiated with the bank and the total amount of the loan increased to £2 million. This would have an expected interest charge of 13% per annum. A floating charge on fixed assets would be offered on the overdraft.
(vi)All other long-term loans would remain unchanged.
Apart from the directors, none of the above parties have yet been consulted regarding the proposed reconstruction.
Following a reconstruction no corporate tax is expected to be paid for at least two years. The corporate tax rate is 33%.
The average price/earnings ratio in Dricom’s industry is 12:1.
Required:
Acting as a consultant to Dricom plc prepare a report evaluating whether or not the suggested scheme of reconstruction is likely to succeed.
A full pro forma Statement of Financial Position is not required as part of your evaluation. State clearly any assumptions that you make.
(30 marks)
Question 21 EQUITY AND DEBT ISSUES
(a)Describe the methods of raising new equity finance that can be used by an unlisted
company. |
(8 marks) |
(b)Discuss the factors to be considered by a listed company when choosing between an issue
of debt and an issue of equity finance. |
(8 marks) |
(16 marks)
Question 22 GOVERNMENT ASSISTANCE
(a)Discuss and give examples of how governments assist companies in their financing
requirements. |
(12 marks) |
(b)You have been asked to advise on how to develop the planning process for a company. Discuss what stages the company is likely to go through in its corporate planning.
(12 marks)
(c)National Sand is a public sector company that is about to be privatised. The company’s advisors have suggested that a tender issue is used with a minimum price of 120 pence.
The company will issue 400 million shares, with issue costs estimated to be 3% of gross proceeds. A market research survey suggests that the likely pattern of tenders is:
23
ADVANCED FINANCIAL MANAGEMENT (P4) – STUDY QUESTION BANK
Price (pence) |
No of shares |
No of applicants |
|
Tendered for (million) |
|
150 |
5 |
10 |
145 |
20 |
250 |
140 |
80 |
10,000 |
135 |
200 |
200,000 |
130 |
350 |
410,000 |
125 |
1,200 |
1,500,000 |
120 |
1,500 |
1,800,000 |
Required:
(i)Explain the advantages and disadvantages of a tender issue for National Sand.
(5 marks)
(ii)Calculate the average share holding that is likely to result from the tender
issue. State clearly any assumptions that you make. |
(3 marks) |
(iii)Shortly after the issue the government unexpectedly announces that 10% of the net proceeds of this issue may be retained by the company to be invested, the remainder of the proceeds returning to the government.
The company’s directors have identified four areas for new investment:
|
|
Amount to be |
Expected profitability |
|
|
invested (£m) |
index |
(i) |
Golf |
10 |
1.20 |
(ii) |
Other leisure activities |
20 |
1.10 |
(iii) |
Construction |
10 |
1.06 |
(iv) |
Foreign acquisitions |
the balance of the 10% |
1.05 |
Existing investments have a zero net present value.
Required:
Estimate the expected share price of National Sand once the government’s action and the company’s investment plans become public knowledge.
State clearly any assumptions that you make. |
(5 marks) |
(35 marks)
Question 23 IXT
Mr Axelot has just inherited the controlling interest in IXT plc. At his first board of directors’ meeting an item for discussion is the financing of a £5 million expansion scheme. Mr Axelot has read that debt finance is normally cheaper than equity finance and suggests that all external finance during the next five years should be in the form of debt. For the expansion scheme he has suggested using either-
(a)A fixed rate 10 year Swiss Franc bond for 12.25 million francs issued in Zurich at an interest rate of 8% per year or
(b)A 13% debenture 20X4–20X6 issued at par of £100 with warrants to purchase ordinary shares in five years time at a price of 450 pence per share.
24
STUDY QUESTION BANK – ADVANCED FINANCIAL MANAGEMENT (P4)
A director has challenged Mr Axelot’s five year financing strategy, saying that it would be too risky, and has suggested that the £5 million expansion scheme be financed using a placing of new ordinary shares at a price of 245 pence per share.
Financial details of IXT are summarised below. Earnings before interest payable and tax are expected to increase by 20% per year for the next five years, during which time approximately £5 million per year will be required from external financing sources. The company normally uses a dividend payout ratio of 40% and corporate tax rates are not expected to change. IXT’s current share price is 250 pence ex div.
The level of inflation in Switzerland is 2% per year and in the United Kingdom 8% per year. The current spot exchange rate is SF 2.445 – 2.450/£.
IXT summarised Statement of Financial Position as at 31 March 19Xl
Fixed assets
Tangible fixed assets
Investments
Current assets
Inventory
Receivables
Bank
Current liabilities
Short-term loans
Overdrafts
Trade payables
Other
Liabilities falling due after more than one year Debentures and loan stock Unsecured bank loans
Capital and reserves
Called up share capital (25 pence par value) Share premium account
Revaluation reserve Retained earnings
£000 £000
33,000
4,500
______
37,500
12,400
9,200
1,400
______
23,000
(4,200)
(6,400)
(10,100)
(1,800)
______
(22,500)
(5,000)
(8,400)
______
(13,400)
______
24,600
______
4,000
3,500
3,900
13,200
______
24,600
______
25
ADVANCED FINANCIAL MANAGEMENT (P4) – STUDY QUESTION BANK
IXT summarised Income Statement for the year ending 31 March 19Xl |
|
|
£000 |
Turnover |
53,500 |
|
______ |
Trading profit |
13,400 |
Investment income |
350 |
Interest payable |
3,000 |
Taxable income |
10,750 |
Taxation |
3,762 |
Profit attributable to ordinary shareholders |
6,988 |
Dividend |
2,795 |
Profit retained for the year |
4,193 |
Required:
(a)Explain why the cost of debt finance for a company is normally less than the cost of
equity finance. |
(4 marks) |
Relevant calculations should be included to your answers to both parts (b) and (c) of this question.
State clearly any assumptions that you make.
(b)Appraise Mr Axelot’s suggested strategy that all external financing during the next five
years should be in the form of debt. |
(8 marks) |
(c)Discuss whether IXT plc should finance the current £5m expansion project with the
Swiss franc bond, the 13% debenture or the placing. |
(9 marks) |
(d)A non-executive director mentions that his company has recently used mezzanine financing and suggests that IXT might consider this form of financing.
Explain briefly what mezzanine financing is and how it might be useful to IXT. (4 marks)
(25 marks)
Question 24 NOIFA LEISURE PLC
Chairman’s report
“The group’s financial position has never been stronger. Turnover has risen 209% and the share price has almost doubled during the last four years. Since the end of the year the company has acquired Beddall Hotels for £100 million, financed at only 9% per year by a Euro floating rate loan which has little risk. Our objective is to become the largest hotel group in the United Kingdom within five years.”
26
STUDY QUESTION BANK – ADVANCED FINANCIAL MANAGEMENT (P4)
Income Statement summaries |
|
|
|
|
|
|
Years ending 31 December |
|
|
19.06 |
19.07 |
19.08 |
19.09 |
|
|
£m |
£m |
£m |
£m |
Turnover |
325 |
370 |
490 |
680 |
|
—— |
—— |
—— |
—— |
Operating profit |
49 |
60 |
75 |
92 |
Investment income |
18 |
10 |
3 |
1 |
|
—— |
—— |
—— |
—— |
|
67 |
70 |
78 |
93 |
Interest payable |
14 |
16 |
24 |
36 |
|
—— |
—— |
—— |
—— |
Profit before tax |
53 |
54 |
54 |
57 |
Taxation |
20 |
19 |
19 |
20 |
|
—— |
—— |
—— |
—— |
Profit after taxation |
33 |
35 |
35 |
37 |
Extraordinary items (see note) |
(3) |
– |
– |
4 |
|
—— |
—— |
—— |
—— |
Profit attributable to shareholders |
30 |
35 |
35 |
41 |
Dividends |
12 |
12 |
12 |
12 |
|
—— |
—— |
—— |
—— |
Retained earnings |
18 |
23 |
23 |
29 |
|
—— |
—— |
—— |
—— |
Note - (Loss)/gain on disposal of fixed assets.
Statement of Financial Position summaries
|
|
|
At 31 December |
|
|
19.06 |
19.07 |
19.08 |
19.09 |
Fixed assets |
£m |
£m |
£m |
£m |
Tangible assets |
165 |
260 |
424 |
696 |
Investments |
120 |
68 |
20 |
4 |
|
—— |
—— |
—— |
—— |
Current assets |
285 |
328 |
444 |
700 |
|
|
|
|
|
Inventory |
40 |
45 |
70 |
110 |
Receivables |
56 |
52 |
75 |
94 |
Cash |
2 |
3 |
4 |
5 |
|
—— |
—— |
—— |
—— |
|
98 |
100 |
149 |
209 |
Less Current liabilities |
—— |
—— |
—— |
—— |
|
|
|
|
|
Trade payables |
82 |
94 |
130 |
176 |
Taxation |
18 |
19 |
19 |
20 |
Overdraft |
– |
– |
42 |
68 |
Other |
15 |
24 |
28 |
42 |
|
—— |
—— |
—— |
—— |
|
115 |
137 |
219 |
306 |
|
—— |
—— |
—— |
—— |
Total assets less current liabilities 268 |
291 |
374 |
603 |
|
|
—— |
—— |
—— |
—— |
27
ADVANCED FINANCIAL MANAGEMENT (P4) – STUDY QUESTION BANK
Financed by |
|
|
|
|
|
|
|
|
|
|
Ordinary shares (10 pence par) |
50 |
50 |
|
50 |
50 |
|
||||
Share premium |
|
|
22 |
22 |
|
22 |
22 |
|
||
Revaluation reserve |
|
– |
– |
|
– |
100 |
|
|||
Retained earnings |
|
74 |
97 |
|
120 |
149 |
|
|||
|
|
|
—— |
—— |
|
—— |
—— |
|
||
Shareholders’ funds |
|
146 |
169 |
|
192 |
321 |
|
|||
Bank loans |
|
|
42 |
42 |
|
102 |
102 |
|
||
13% debenture 19.06/19.08 |
80 |
80 |
|
80 |
180 |
|
||||
|
|
|
—— |
—— |
|
—— |
—— |
|
||
|
|
|
|
268 |
291 |
|
374 |
603 |
|
|
|
|
|
—— |
—— |
|
—— |
—— |
|
||
Analysis by type of activity |
|
|
|
|
|
|
|
|||
|
|
|
19.06 |
|
19.07 |
|
19.08 |
|
19.09 |
|
|
|
Turnover Profit Turnover Profit Turnover |
Profit Turnover Profit |
|||||||
|
|
|
(Note 1) |
|
|
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
£m |
|
£m |
£m |
£m |
Hotels |
|
196 |
36 |
227 |
41 |
314 |
|
37 |
471 |
45 |
Theme park |
15 |
(3) |
18 |
(2) |
24 |
|
3 |
34 |
5 |
|
Bus company |
24 |
6 |
28 |
8 |
38 |
|
14 |
46 |
18 |
|
Car hire |
|
43 |
7 |
45 |
8 |
52 |
|
12 |
62 |
15 |
Zoo (Note 2) |
5 |
(1) |
6 |
(1) |
9 |
|
– |
10 |
(1) |
|
Waxworks |
10 |
1 |
11 |
3 |
13 |
|
4 |
14 |
5 |
|
Publications |
32 |
3 |
35 |
3 |
40 |
|
5 |
43 |
5 |
|
|
|
—— |
—— |
—— |
—— |
—— |
—— |
—— |
—— |
|
|
|
325 |
49 |
370 |
60 |
490 |
|
75 |
680 |
92 |
|
|
—— |
—— |
—— |
—— |
—— |
—— |
—— |
—— |
|
Notes: |
|
|
|
|
|
|
|
|
|
|
(1) |
Operating profit before taxation. |
|
|
|
|
|
|
|||
(2) |
The zoo was sold during 19.09. |
|
|
|
|
|
|
|||
|
|
|
|
|
19.06 |
19.07 |
19.08 |
19.09 |
||
Noifa plc average share price (pence) |
|
82 |
104 |
|
120 |
159 |
||||
FT 100 share index |
|
|
1,500 1,750 |
1,800 2,300 |
||||||
Leisure industry share index |
|
|
178 |
246 |
|
344 |
394 |
|||
Leisure industry PE ratio |
|
|
|
10:1 |
12:1 |
19:1 |
25:1 |
|||
Required:
In his report the chairman stated that “the group’s financial position has never been stronger”. From the viewpoint of an external consultant appraise whether you agree with the chairman. Discussion of the group’s financing policies and strategic objective, with suggestions as to how these might be altered, should form part of your appraisal.
Relevant calculations must be shown.
(25 marks)
28
STUDY QUESTION BANK – ADVANCED FINANCIAL MANAGEMENT (P4)
Question 25 TWELLO
A four year summary of the financial accounts of Twello plc is shown below:
Consolidated income statements for the years
19X5
|
£m |
Sales |
742 |
Operating profit |
22 |
Interest receivable |
|
less-payable |
(2) |
Profit on ordinary |
|
activities before tax |
20 |
Taxation |
(7) |
|
___ |
|
13 |
Extraordinary items |
(4) |
Dividends |
(4) |
|
___ |
Profit retained |
5 |
|
___ |
Consolidated Statement of Financial Position
19X5 |
|
Fixed assets |
£m |
|
|
Tangible assets |
142 |
Long-term investments |
4 |
|
___ |
|
146 |
|
___ |
Current assets |
|
Inventory |
43 |
Receivables |
18 |
Money market investments |
11 |
Cash |
4 |
|
___ |
|
76 |
|
___ |
Less: Current liabilities |
|
Bank loans and overdrafts |
8 |
Trade payables |
66 |
Taxation |
7 |
Proposed dividend |
2 |
Other short-term liabilities |
21 |
|
___ |
|
104 |
|
___ |
Total assets less |
|
current liabilities |
118 |
|
___ |
19X6
£m 859 25
–
25
(8)
___
17
–
(5)
___
12
___
19X6
£m
168
6
___
174
___
46
24
20
4
___
94
___
8
60
7
2
26
___
103
___
165
___
19X7
£m 961 40
(5)
35
(12)
___
23
(2)
(7)
___
14
___
19X7
£m
189
8
___
196
___
49
26
20
8
___
103
___
20
84
8
3
35
___
150
___
149
___
19X8
£m 1,028 54
(6)
48
(17)
___
31
–
(9)
___
22
___
19X8
£m
225
8
___
233
___
52
31
12
6
___
101
___
18
89
12
4
40
___
163
___
171
___
29
ADVANCED FINANCIAL MANAGEMENT (P4) – STUDY QUESTION BANK
Long-term liabilities
11 % convertible debenture
19X20-24 (note 1) 17
4% deep discount loan stock (note 2) –
___
|
17 |
|
___ |
Shareholders’ funds |
|
Called up share capital (50p) |
25 |
Share premium |
30 |
Retained earnings |
46 |
|
___ |
118
___
17 |
17 |
17 |
– |
30 |
30 |
___ |
___ |
___ |
17 |
47 |
47 |
___ |
___ |
___ |
30 |
30 |
30 |
60 |
– |
– |
58 |
72 |
94 |
___ |
___ |
___ |
165 |
149 |
171 |
___ |
___ |
___ |
Note 1 – Each £100 debenture is convertible into 12.6 ordinary shares in any year up to 19X20. The conversion rate has been adjusted for a rights issue in 19X6.
Note 2 – Redeemable at a total cost of £60 million in 19X14 (at face value £100).
|
19X5 |
19X6 |
19X7 |
19X8 |
Average share price |
300p |
350p |
440p |
520p |
Average earnings yield of the industry |
12% |
11% |
14% |
12.5% |
Additional notes:
(i)The company’s activities (except for import/export) are entirely within the United Kingdom.
(ii)A 1 for 5 rights issue was made in 19X6.
(iii)The company made an acquisition in 19X7 costing £80 million. The book value of the tangible assets acquired was £20 million.
(iv)The directors estimate that the current market value of tangible fixed assets is £315 million.
Required:
(a)Appraise the financial health of Twello plc, commenting upon any possible financial
weaknesses. |
(13 marks) |
(b)What other information would be useful in your assessment of the company’s financial
health? |
(5 marks) |
(c)What are the advantages of deep discount bonds?
If ordinary debentures have a redemption yield of 12% per year evaluate whether a second deep discount bond on the same terms as Twello’s existing deep discount bond is
likely to be attractive to investors. Assume that interest is payable annually. Taxation
may be ignored in your evaluation. |
(7 marks) |
|
(25 marks) |
30
