b1 Solving Set 3 May 2018 - Online
b1 Solving Set 3 May 2018 - Online
b1 Solving Set 3 May 2018 - Online
MANAGEMENT (B1)
DESIGNATED FOR CPA & ACCA EXAMS
[SET 3]
Prepared By
Godson Mkaro [MSc in Finance & Investments, BSc in Computer Science (Hons), ATEC II, CPA (T)] &
Emmanuel Christopher [MBA (Finance), BCom Accounting (Hons), CPA (T)]
APEX Co achieved a turnover of TZS 16 million in the year that has just ended and expects a turnover
growth of 8.4% in the next year. Cost of sales in the year has just ended was TZS 10.88 Million and other
expenses were TZS 1.44 Million. The financial statement of APEX CO. for the year that has just ended is
as follows:
The long-term bank loan has a fixed annual interest of 8% per year. APEX CO. pays taxation at annual
rate of 40% per year .the following accounting ratios have been forecasted for the next three years :
Overdraft interest in the next year is expected to be TZS 140,000. No change is expected in the in the
level of non-current assets and depreciation should be ignored.
REQUIRED
The Thompton Company Ltd is facing an option to develop two models of the same product:
Model A and Model B. Both models are expected to be hot sellers for the next two years. The
capital expenditure involved in the development of model A is TZS.2, 250 million while Model
B costs TZS 2,500 million. Because of familiarity of the existing users, Model A which is an
improved version of the existing one, it offers a certain cash flow of TZS 1, 400 million in the
first year and TZS. 1,800 million for the next year.
In respect of Model B, Thompton Ltd is not very sure of the cash inflows. It expects a cash
inflow of TZS 1,500 million in the first year with 70% probability. However, the product may do
better to yield cash inflow of TZS 1,800 million with the probability of 30%. The cash inflows in
the second year are dependent upon what happens in the first year. If the firm faces a normal
cash inflow of TZS 1,500 million in the first year, the chances are that it would repeat with
probability of 30%, improve to TZS l,800 million with a probability of 40%, and do
exceptionally well with cash inflow of TZS 2,200 million with a probability of 30%. If the firm
faces better prospects in the first year, the chances are that it would have second year cash
inflows of TZS 2,200 million, TZS 2,300 million and TZS 2,500 million with probabilities of
50%, 30% and 20% respectively.
REQUIRED:
Examine both models and recommend to Thompton Company Ltd which of the two models they
should go ahead with. Assume a cost of capital of 12%.
Non-current liabilities
The ordinary shares of Dinla Co are currently trading at $4·26 per share on an ex dividend basis
and have a nominal value of $0·25 per share. Ordinary dividends are expected to grow in the
future by 4% per year and a dividend of $0·25 per share has just been paid.
The 5% preference shares have an ex dividend market value of $0·56 per share and a nominal
value of $1·00 per share. These shares are irredeemable.
The 6% loan notes of Dinla Co are currently trading at $95·45 per loan note on an ex interest
basis and will be redeemed at their nominal value of $100 per loan note in five years’ time.
Required:
(a) Calculate the after-tax weighted average cost of capital of Dinla Co on a market value basis.
(b) Discuss the connection between the relative costs of sources of finance and the creditor
hierarchy