Professional Documents
Culture Documents
Suggested Answers
Page 1 of 9
EBIT 4,000,000
Interest (Tk 8,000,000 x 0.12 960,000
Earnings before Tax (EBT) 3,040,000
Taxes (35%) 1,064,000
Net Income 1,976,000
New Debt:
Old Debt 2,000,000
Additional 8,000,000
Less repayment of old debt (2,000,000)
Net Debt 8,000,000
No of shares:
Net proceeds from raising debt 6,000,000
No of shares:(6,000,000/27.47) 218,420
New outstanding shares (600,000 - 218,420) 381,580
New EPS (1,976,000 / 381,580) 5.18
New Price per share (5.18 / 0.17) 30.47
As the new share price of Tk 30.47 is higher than the earlier price of Tk 27.47, ABC should change
its capital structure
iv) If the old debt is not required to be refunded, the position is as follows:
EBIT 4,000,000
Interest (Tk 8,000,000 x 0.12 + 2,000,000 x 0.10) 1,160,000
Earnings before Tax (EBT) 2,840,000
Taxes (35%) 994,000
Net Income 1,846,000
No of shares:
Net proceeds from raising debt 8,000,000
No of shares:(8,000,000/27.47) 291,227
New outstanding shares (600,000 - 291,227) 308,773
New EPS (1,846,000 / 308,773) 5.98
New Price per share (5.98 / 0.17) 35.18
This is a better capital structure compared to the situation where the old debt needs to be refunded
since the new share price of BDT 35.18 is higher than the earlier figures of Tk 30.47 and Tk 27.47.
In the first case, in which debt had to be refunded, the bondholders were compensated for the increased
risk of the higher debt position. In the second case, the old bondholders were not compensated; their
10% coupon perpetual bonds would now be worth:
Tk 100/0.12 = Tk 833.33. Or, Tk 1,666,667 in total, down from the old Tk 2mn or a loss of TK
333,333. The stockholders would have a gain of: (Tk 35.18 – Tk 30.47) x 308,773 = Tk 1,454,321
The gain would be, of course, at the expense of the old bondholders. (There is no reason to think that
bondholders’ losses would exactly offset stockholders’ gains.)
v)
TIE = EBIT/I
Original TIE = Tk 4,000,000/Tk 200,000 = 20 times
Page 2 of 9
New TIE = Tk 4,000,000/Tk 960,000 = 4.17 times
ii) This implies that tender offers will only succeed if everyone thinks they will fail, but if everyone thinks
they will fail, then they will succeed but everyone should realize they will succeed and hence, hang
on to their shares, etc.
iii) The underlying reason for the paradox above is that the bid price is lower than the post-takeover value
per share. Normally, successful bid must be set above the expected value per share, so that the
shareholders who sell profit more than shareholders who do not. That is why enough shareholders will
tender their shares. In fact, all shareholders will want to tender their shares, but in order for the bidders
to make money on the deal, they also set a restriction on how many shares they will buy.
Answer to the Question No: 1(d)
i) The question does not specify the Market Return. Let us assume the Market Return is 12% in which
case the risk premium is 4% (12% -8%)
WACC without additional borrowing = (200 x 0.0594 + 500 x 0.14) / 700 = 11.70%
WACC with additional borrowing = (300 x 0.0675 + 500 x 0.14) / 800 = 11.28%
ii) The data in the question is incomplete to estimate the new market price per share
iii) The data is incomplete. However, if we assume a WACC of 11%, the cash flow till perpetuity is 20 /
0.11 = 182 million which is more than the initial investment. The project therefore becomes
acceptable.
iv) The decision will remain unchanged.
The market value of an option is typically higher than its exercise value due to the speculative nature of the
investment. Options allow investors to gain a high degree of personal leverage when buying securities. The
option allows the investor to limit his or her loss but amplify his or her return. The exact amount this protection
is worth is the premium over the exercise value.
Swaps allow firms to reduce their financial risk by exchanging their debt for another party’s debt, usually
because the parties prefer the other’s debt contract terms. There are several ways in which swaps reduce risk.
Currency swaps, where firms exchange debt obligations denominated in different currencies, can eliminate the
exchange rate risk created when currency must first be converted to another currency before making scheduled
debt payments. Interest rate swaps, where counterparties trade fixed-rate debt for floating-rate debt, can reduce
risk for both parties based on their individual views concerning future interest rates.
Page 3 of 9
Answer to the Question No: 2(b)
i) The current exercise value of the call option is Max (Tk 60-Tk 55) = Tk 5. Since the market value of
the call option is Tk 9.29, the premium associated with the call is Tk 4.29. The current exercise value
of the put option is Max (Tk 55-Tk 60) = Tk 0. Since the market value of the option is Tk 3.06, the
premium associated with the put option is Tk 3.06.
ii) Remember that the options will be exercised only if they yield a positive pay off. In this case, the put
option will not be exercised. In addition, the initial investments for the options will be the market
values of the options. The returns under each of the scenarios are summarized below:
iii) In this case, the call option will not be exercised. The returns under each of the scenarios are
summarized below:
Investment Returns Results
Own stock ((Tk 50 - Tk 60)/Tk 60) -16.67%
Buy call option ((Tk 0)/ Tk 9.29)-1 -100%
Buy put option ((Tk 55 - Tk 50)/Tk 3.06)-1 63.40%
iv) Recall, that the stock price is expected to be either Tk 50 or Tk 70, with equal probability. If Safwan
buys 0.6 shares of stock and sells one call option, his expected payoffs are:
Safwan’s investment strategy would yield a payoff of Tk 30 – Tk 0 = Tk 30, if the ending stock price
is Tk 50. His strategy has a payoff of Tk 42- Tk 15 = Tk 27, if the ending stock price is TK 70. This
is not a riskless hedged portfolio.
v) Recall, that the stock price is expected to be either Tk 50 or Tk 70, with equal probability. If Safwan
buys 0.75 shares of stock and sells one call option, his expected payoffs are:
Safwan’s investment strategy would yield a payoff of Tk 37.50 – Tk 0 = Tk 37.50, if the ending stock
price is Tk 50. His strategy has a payoff of Tk 52.50- Tk 15 = Tk 37.50, if the ending stock price is
TK 70. Since his payoff is guaranteed to be Tk 37.50, regardless of the ending stock price, this is a
riskless hedged portfolio.
SC should sell futures BDT 18.225m / (6720 x 10= 272 contracts rounded up
Based on the NPV computation, the proposed investment should not be undertaken because it gives a
negative NPV of (BDT 13.29m)
Workings:
Page 5 of 9
Answer to the Question No: 4(b)
To : Best Hotel Management
From : Financial Consultant
Date : December, 2019
Subject : Report on the proposed Shopping Mall Investment
The report discusses non financial factors that could be considered when making the decision of investing in
the shopping mall. The decision to invest in a major project must be evaluated using both financial and non-
financial information. From the financial perspective, using the NPV approach, the investment shows that it
cannot add value to the shareholders wealth. Non-financial considerations will include the strategic fit of the
investment with the company and its future plans.
Non- financial information
The methods used to evaluate the proposed investment from the financial perspective are subject to
considerable inaccuracy. For instance the operating costs are assumed to be 45% of revenue throughout the
investment life but prices and cost changes according to the economic conditions. The accuracy of the
discount rate estimate is subjective considering it is based on industrial averages.
Its might be important not to rely on a single estimate of net present value and Management should consider
using Sensitivity analysis or simulations. This analysis could be used to ascertain the impact of changes of
key cash flow variables as rent charges, shop occupancy on the NPV. It might also be important to consider
the real options.
The strategic importance of the investment must be established as it will influence to a large extent the final
decision. Best Hotel’s core competence is in the hotel industry and therefore, has no experience in running a
real estate business. It might be better to consider first the opportunities within the hotel industry before
diversifying into a foreign business. The hotel must also consider recruiting appropriate skilled labour force
that can run the shopping mall. The hotel should also thoroughly investigate the competition in the real estate
business and the likely reaction of competitors if it enters this new market. The Hotel should consider the
possibility of acquiring an already established business for quicker entry into the market and also reducing
competition in a way.
-sd-/
Financial consultant
Answer to the Question No: 5(a)
It would be worth purchasing new equipment – the NPV is higher (BDT 3.769m compared to BDT 2.517m).
Page 6 of 9
Page 7 of 9
Answer to the Question No: 5(b)
Page 8 of 9
Answer to the Question No: 5(c)
Shareholder value analysis (SVA) is one of several nontraditional metrics being used in business today.
SVA determines the financial value of a company by looking at the returns it gives its stockholders and is
based on the view that the objective of company directors is to maximize the wealth of company
stockholders. SVA has seven value drivers:
The value of the business is calculated from the cash flows generated by drivers 1 to 6 which are then
discounted at the company's cost of capital (driver 7).
The Marketing Director's statement implies that he has superior knowledge than do those who, by their
actions (i.e. buying and selling in the stock market) influence share prices.. Evidence on the efficiency of
the capital market suggests that this is only likely to be true if the person making the statement has 'inside
knowledge'. Otherwise the evidence shows that the market knows best on average. It is feasible that, as the
market is 'semi-strong form' efficient the director and his colleagues will have information that gives a more
accurate figure of the value of C14.
---The End---
Page 9 of 9