Professional Documents
Culture Documents
Financial Management I
www.oum.edu.my
Summary 194
Key Terms 195
Self-Test 1 195
Self-Test 2 196
Self-Test 3 196
Answers 320
Attachments 371
COURSE GUIDE
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
"
INTRODUCTION
BBPW3103 Financial Management I is one of the courses offered at Open
University Malaysia (OUM). This course is worth 3 credit hours and should be
covered over 8 to 15 weeks.
COURSE AUDIENCE
This course is offered to all learners taking the Bachelor of Business Administration
(BBA), Bachelor of Marketing (BM), Bachelor of Management (BIM), Bachelor of
Human Resource Management (BHRM) and Bachelor of Accounting (BAC) with
Honours programmes. This module aims to impart an overview of finance related
issues.
STUDY SCHEDULE
It is a standard OUM practice that learners accumulate 40 study hours for
every credit hour. As such, for a 3 credit hour course, you are expected to
spend 120 study hours. Figure 1 shows the student learning time (SLT).
COURSE SYNOPSIS
This course is divided into 10 topics. The synopsis for each topic is listed
as follows:
Topic 1 introduces the topic of finance, the roles of the financial managers in
companies as well as the main objectives of companies to maximise the
shareholdersÊ wealth. Besides that, the types of business entities, agency problems
and financial institutions will also be discussed. This topic also explains the main
financial markets, that is namely the money market and capital market.
Topic 2 discusses the usage of financial ratio analysis such as the liquidity ratio,
asset management, leverage, profitability and market value ratio. Besides that, this
topic also touches on the DuPont analysis and the overall financial analysis.
Topic 3 exposes learners to the basic concept for time value of money, which is the
concept of present value and future value. You will learn the application and
equation for the time value of money for single cash flow and net cash flow,
annuity, perpetuity and derivation cash flow. The discussion will also include
compounding and discounting methods that occur more than once a year and
continuously.
Topic 4 discusses the valuation of bonds and the valuation of ordinary shares. The
topic of discussion will touch and examine the characteristics, ratings, types and
valuation of bonds, yield upon maturity and the connection between the value and
yield upon maturity. The discussion topic will also focus on the characteristics of
ordinary shares, dividend valuation models in ordinary shares, characteristics and
valuation of preferences shares.
Topic 5 introduces you to the relationship between the risk and return from the
financial theories perspective. The discussion covers the definition of risk and
return from the investorsÊ perspective, the usage of statistics in ascertaining the
level of risk and return and the measurement of risk and return. The basic
principles of systematic and unsystematic risks and the capital asset pricing model
or CAPM model (model that explains the relationship between risk and return) are
also discussed.
Topic 6 discusses the four techniques of capital budgeting, which are the payback
period, net present value, profitability index and internal rate of return.
Topic 7 explains how the cash flow for capital budget is estimated and applied in
decision-making for long-term investments. The calculation of initial outlay,
operating cash flow and terminal cash flow are also explained.
Topic 8 discusses the cost of capital. This topic touches on the definition for cost of
capital, cost of long-term debt, cost of ordinary shares, cost of preference shares
and weighted average cost of capital.
Learning Outcomes: This section refers to what you should achieve after you
have completely covered a topic. As you go through each topic, you should
frequently refer to these learning outcomes. By doing this, you can continuously
gauge your understanding of the topic.
Summary: You will find this component at the end of each topic. It summarises
various important parts of each topic and helps you to recap the whole topic.
By going through the summary, you should be able to gauge your knowledge
retention level. Should you find points in the summary that you do not fully
understand, it would be a good idea for you to revisit the details in the module.
Key Terms: This component can be found at the end of each topic. You should
go through this component to remind yourself of important terms or jargon used
throughout the module. Should you find terms here that you are not able to
explain, you should look for the terms in the module.
PRIOR KNOWLEDGE
There is no prior knowledge needed.
ASSESSMENT METHOD
Please refer to myINSPIRE.
REFERENCES
Emery, D. R., Finnerty, J. D., & Stone, J. D. (1997). Principles of financial management
(1st ed.). Upper Saddle River, NJ: Prentice Hall.
Gitman, L. J. (2008). Principles of managerial finance (12th ed.). Boston, MA: Addison
Wesley.
Lasher, W. R. (2008). Practical financial management (5th ed.). Mason, OH: South-
Western Thomson Learning.
Martin, J. D., Petty, J. W., Scott, D. F. Jr., & Keown, A. J. (1998). Basic financial
management (8th ed.). Englewood Cliffs, NJ: Prentice Hall.
INTRODUCTION
This topic introduces the area of finance and discusses the role of financial
managers in companies. Besides that, the main objective and mission of a company
in maximising the wealth of the shareholders as well as the different types of
business entities will also be discussed. Next, we will cover the problems that
might affect agencies due to the existence of two different parties namely, the
manager and the owner in achieving their separate objectives. At the end of this
topic, the financial institutions will be discussed in general.
1.1 FINANCE
As you know, nearly all rational individuals and organisations will try to obtain
profit or money as much as possible and later, spend or invest the money for
specific purposes. Finance is closely related to these processes, institutions,
markets and instruments that are involved in the transfer of money between
individuals and businesses.
Businesses are involved in numerous dealings and each day, the finance manager
will face a variety of questions such as:
(d) Which is the best funding decision? Getting a loan from a bank or issuing
shares?
(e) Does the company have enough cash to meet its daily operations?
The success or failure of a business depends on the quality of the financial decision
made. Each decision made will then have important financial implications.
It is very important for those who do not have vast experience in the area of finance
such as marketing managers, production managers and human resource managers
to understand finance in order for them to perform their duties and responsibilities
better.
Copyright © Open University Malaysia (OUM)
TOPIC 1 INTRODUCTION TO FINANCE 3
ACTIVITY 1.1
ACTIVITY 1.2
ACTIVITY 1.3
The companyÊs profit is measured by the earnings per share, that is the profit of
each ordinary share. The earning per share is obtained by dividing the net profit
with the number of ordinary shares issued.
Net Profit
Earnings Per Share
Ordinary Shares Issued (Units)
Copyright © Open University Malaysia (OUM)
6 TOPIC 1 INTRODUCTION TO FINANCE
This does not illustrate the cash flow obtained during that period. To obtain
a true picture of the companyÊs return, items that do not involve cash flow,
especially depreciation, bad debts and loss on assets disposal must be added
again to the net profit.
Profits
Project
Year 1 Year 2
Project A RM100,000 –0–
Project B –0– RM 100,000
Both the projects show the same profit. If we follow the objective of
maximising profits, both projects are equally good. However, this is
incorrect. In actual fact, Project A is the better project as the returns or the
amount of RM100,000 is received earlier compared to Project B. Thereafter,
this amount can be invested to obtain additional returns. For example, if
we deposit RM100,000 received through Project A in a bank that gives an
interest rate of five per cent, this amount will become RM105,000 after one
year (RM100,000 0.05). This shows that this amount will exceed the
RM100,000 that is obtained through Project B.
(c) Risks
The objective of maximising profits also disregards risks. Risk is defined as
the probability of a result being different from what is expected. One basic
concept in finance states that there exists a relationship between risks and
returns. High returns can only be achieved by bearing higher risk.
Companies that balance the profits and risks can be seen as consistent with
the objective in maximising the shareholdersÊ wealth. By defining the
companyÊs objective from the aspect of the sharemarketÊs value, it will reflect
the managementÊs efforts in optimising between risks and profits. The
manager should find the combination between profits and risks that can
maximise shareholdersÊ wealth.
ACTIVITY 1.4
In your opinion, besides investing money, what are the roles and
responsibilities of shareholders in the companyÊs operations? Are they
only interested in profit taking or having absolute authority over a
particular company?
The objective in maximising shareholdersÊ wealth can determine how the financial
decisions should be made. However, in practice, not all decisions made by the
manager are consistent with that objective. The companyÊs efforts in maximising
shareholdersÊ wealth are obstructed by social obligations. Problems also arise
when more attention are given to fulfil the managersÊ interest than the
shareholdersÊ interest. Therefore, there might be deviations from the objective in
maximising shareholdersÊ wealth and the real objective pursued by the manager.
This is known as agency problems. The differences in objective occur because of
the separation of ownership and control in the company.
The separation of ownership and control has caused managers to pursue their own
selfish objectives. They would no longer maximise the ownersÊ objective but
instead, the managers adopt a self-sufficient attitude or only attempt to obtain a
moderate level of achievement, and at the same time, try to maximise their own
interest. They are more focused on their own position and job security. They will
try to limit or minimise the risks borne by the company as unsatisfactory outcome
might result in them being terminated or the company becoming bankrupt.
To avoid or minimise agency problems, the companyÊs owners will have to bear
the costs of agency and to control the actions of the managers. The company will
offer various incentives to motivate the managers to act in the best interest of the
shareholders. Among the steps that can be taken include providing compensation
SELF-CHECK 1.1
State the differences that might exist between the objectives of the
companyÊs managers with the board of directors or shareholders.
The capital resources are normally acquired from the ownerÊs savings, loans
from family members and friends or from the bank. The owner owns all the
assets and bears all the business liabilities. The liabilities of a sole proprietor
are unlimited. This means that if the business fails to pay its debts to its
creditors, the owner will have to use his own property to settle the business
debts.
Advantages Disadvantages
Business is simple to establish. Rather difficult for organisations
Cost to establish the business is low. of sole proprietors to obtain huge
capital.
Business is not governed by several
regulations. BusinessÊ owners have unlimited
liabilities on the businessÊ debts.
Profit of the business is not taxable.
Income is only subject to personal The existence of sole proprietors is
tax. not permanent. It will end upon
the death of the businessÊ owner.
The financial status can be kept
confidential.
(b) Partnership
Partnership is a business operated by two or more partners. The partnership
can be made in writing or verbally. If the partnership is made verbally, the
Partnership Act 1961 will be relevant.
In general partnership, all partners have unlimited liabilities. This means that
if the business fails to pay its debts to its creditors, all partners must settle
those debts by using their own personal property. The liabilitiesÊ obligation
might be according to the percentage of ownership among the partners.
Advantages Disadvantages
A partnership is easily formed and Partnership can be dissolved
the cost of formation is low. upon the death, withdrawal or
More capital can be acquired bankruptcy of one of the partners.
compared to the sole proprietor The decision-making process will be
business. rather difficult compared to the sole
Profits from business will only be proprietor as it must be referred with
subject to individual income tax. consent obtained from the other
partners.
Partnership combines a variety of
expertise and skills of the partners. Partners have unlimited liabilities.
Personal assets can be claimed by
BusinessÊ risks and liabilities can creditors to settle business debts.
be shared among the partners.
Business risks must be borne by
all partners. A mistake made by one
partner will bind the other partners.
(c) Company
Company is a business entity that exists separately from its owners. Under
the Companies Act 1965, a company is a separate legal entity from the legal
perspective, capable of owning assets, bear liabilities, have the authority to
sue other parties and can be sued by other parties. To incorporate a company,
registration must be made with the Registrar of Companies and is governed
by the Companies Act, such as the preparation of Memorandum of
Understanding and Articles of Association documents.
Advantages Disadvantages
ACTIVITY 1.5
Financial market is the intermediary that connects the capital depositors with
borrowers in the economy. There are two main financial markets:
The main characteristic that differentiates money market from capital market is
the maturity period of the traded securities.
These long-term securities are traded in two types of markets, the main
market and the ACE market (refer to Table 1.5):
Infrastructure project
corporation test
Must have the right to build
and operate an
infrastructure project in or
outside Malaysia, with
project costs of not less than
RM500 million; and
The concession or licence for
the infrastructure project has
been awarded by a
government or state agency,
in or outside Malaysia, with
remaining concession or
licence period of at least 15
years.
Public spread At least 25 per cent of the At least 25 per cent of the
companyÊs share capital; and companyÊs share capital; and
Minimum of 1,000 public Minimum of 200 public
shareholders holding not less shareholders holding not
than 100 shares each. less than 100 shares each.
Bumiputera Allocation of 50 per cent of No requirement upon initial
equity the public spread listing.
requirement* requirement to Bumiputera
investors on best effort basis. Allocation on best effort
basis of 12.5 per cent of the
enlarged issued and paid-up
share capital to Bumiputera
investors:
Within one year after
achieving the Main
Market profit track
record; or
Five years after being
listed on ACE Market,
whichever is the earlier.
Sponsorship Not applicable. Engage a sponsor to assess
the suitability for listing; and
Sponsorship is required for
at least three years post
listing.
Core An identifiable core business Core business should not be
business which it has majority holding investment in other
ownership and management listed companies.
control; and
* Companies with MSC status, BioNexus status and companies with predominantly
foreign-based operations are exempted from the Bumiputera equity requirement.
SELF-CHECK 1.2
ACTIVITY 1.6
A finance manager must be smart and be able to obtain and use the funds to
enable the value of the company to be maximised to attract investors.
The manager is responsible for making main decisions in short-term and long-
term investment and financing, financial planning and forecasting, control and
coordination with the other managers to ensure the company operates
efficiently and must also understand the financial market issues.
The agency problems that occur due to the separation of internal controls of
the company show that there are differences in objectives between the
managersÊ and the companyÊs actual objective and this can interfere with the
administration of the company.
The owner must find alternatives to control the managerÊs actions by offering
various incentives and reimbursements. This internal problem arises without
taking into consideration whether the organisation is a sole proprietor,
partnership or company.
The financial market, which are the money market and the capital market had
set up a forum or platform where the funds suppliers and funds borrowers can
conduct financial assets transactions. It is the medium that connects the capital
depositors with the borrowers in the economy.
C. Are aware of the risks and returns in achieving the objective of financial
management
C. companyÊs profits
4. Agency problem is the potential conflict that arises between a principal and
an agent. In finance, the relationship of agency is between ____________ and
____________.
A. owner, manager
B. manager, accountant
C. shareholder, creditor
D. owner, creditor
5. Which type(s) of the following organisation exposes or expose all its or their
owners to unlimited liability?
A. Limited partnership
B. Sole proprietor
C. Company
D. A and B
1. New ordinary shares are sold by a company in the ___________ market and
investors sell and buy financial securities in the _______________ market.
D. international; domestic
A. Bursa Malaysia
B. the government
C. companyÊs management
4. Assume you own IBM shares, but you are not allowed to enter the companyÊs
headquarter at any time you feel like doing so. If then, in what sense are you
considered an owner of the IBM Company?
6. Which type of compensation will make the manager act in accordance with
the interests of the shareholders? Discuss.
INTRODUCTION
Financial statement is a data summary on asset, liability and equity as well as
income and expenditure of a business for a specific period. Financial statement is
used by finance managers to evaluate the companyÊs financial status and for
planning the companyÊs future.
In this topic, you will learn the four main financial statements, which are income
statement, balance sheet, statement of retained earnings and cash flow statement.
In the beginning, you will be exposed to the basic format of each financial
statement. Subsequently, you will learn how to prepare each of the financial
statement. Understanding of the financial statements is important as these
financial statements will assist you in evaluating the companyÊs performance.
Finance managers use financial analysis for their companyÊs future planning. For
example, shareholders and potential investors are interested in the level of returns
and risks of the company. Meanwhile, creditors are interested in the short-term
liquidity level and the ability of the company to settle its interests and debts. They
will also emphasise on the profitability of the company as they want to ensure that
the companyÊs performance is good and will be successful. Therefore, the finance
manager must know the entire spectrum of financial analysis that are being
focused by several parties having their own interests in evaluating the company.
Besides the finance manager, the management also uses financial analysis to
monitor the companyÊs achievement from time to time. Any unexpected changes
will be examined to identify the problems that need to be dealt with.
There are two types of information in an annual report. The first section is the
message from the chairman. It reports the companyÊs achievement throughout that
year and discusses on new developments that will affect the companyÊs future
operations. The second section will report on the basic financial statements such
as the income statement, balance sheet, statement of retained earnings and cash
flow statement (refer to Figure 2.1):
Now, let us look into the groups one by one (refer to Table 2.1):
Include the managers and other They are not directly involved in the
officers that operate the business. operations of the company.
They are responsible in planning the They comprise users who have direct
strategies and operations of the interest in the company (such as
company. Therefore, they use the shareholders, investors and creditors)
financial statements to obtain and users who have indirect interest in
information on the overall companyÊs the company (such as customers, tax
performance. agent and labour organisations).
Shareholders and potential investors use financial statements to help them interpret
what will happen to the company in the future. Meanwhile, short-term creditors will
look at the companyÊs liquidity, while long-term creditors look at the ability of the
company to settle the interests and payment of the long-term principal debts.
The Companies Act 1965 stipulates that at least four of the following financial
statements must be included in the Annual Reports, which are:
SELF-CHECK 2.1
Monthly statements are also prepared for the usage of the management who
required more frequent information to enable more prudent decisions to be made.
Yearly quarter statements are also prepared for shareholders of public companies.
(a) Sales figure can be compared with the firmÊs sales for the previous year and
the expected sales in the future. This information can be used for the firmÊs
future planning;
(b) Gross profit or gross loss can be compared with the sales figure to show
profit from the products or services sold; and
(c) Firm expenditures can be compared with the firmÊs expenditures for the
previous year to see which policy can be adopted to reduce costs.
Let us look at these financial statements and the relationship between each of them
based on the financial statements of Company FAZ, as an example.
The following example is the income statement of Company FAZ for year ended
31 December 2018. This statement starts with sales revenue that is the sales value
in ringgit throughout the accounting period. Cost of goods sold is deducted from
the sales revenue to obtain gross profit of RM70,000. This total is the amount
obtained from sales to cover the financial operating costs and tax.
Company FAZ
Income Statement
for the Year Ended 31 December 2018
RM
Sales 170,000
Less: Cost of goods sold 100,000
Gross profit 70,000
Less: Operating expenditure
Sales expenses 8,000
Administrative and general expenses 15,000
Depreciation expenses 10,000
Total operating expenditure 33,000
Profit before interest and tax 37,000
Interest 7,000
Profit before tax 30,000
Tax (40%) 12,000
Profit after tax 18,000
Less: Dividend for preference shares 1,000
Net profit (or profit available for ordinary shareholders) 17,000
Earnings per share = Net profit/Total ordinary shares 0.17
All the operating expenditures such as sales expenses, general and administrative
expenses, and depreciation expenses will be listed and totalled to obtain the total
operating expenditure. This total will then be deducted from the gross profit to
obtain profit from operations of RM37,000. Profit from operations is the profit
obtained from activities of manufacturing and selling of products; it does not take
into account the financial costs and tax. Profit from operations is also known as
profit before interest and tax.
Thereafter, the financial cost that is the interest expenses of RM7,000 will be
deducted from the profit from operations to obtain the profit before tax of
RM30,000. After deducting tax, we will obtain profit after tax (or profit before
preference shares) of RM18,000.
Any dividends for preference shares must be deducted from the profit after tax to
obtain the net profit. This total is also known as profit available to the ordinary
shareholders and is the total obtained by the company on behalf of ordinary
shareholders throughout a specific period. Normally, reports on earnings per
share are provided at the last section of the income statement. Earnings per share
shows the total obtained by the company throughout the specific period for each
ordinary share. In year 2018, Company FAZ obtained RM17,000 for the ordinary
shareholders or RM0.17 for each share issued (total ordinary shares is 100,000).
Earnings per share are often referred as the „bottom line‰ to show that earnings
per share are the most important item in the income statement compared to the
other items.
SELF-CHECK 2.2
ACTIVITY 2.1
Company FAZ
Balance Sheet
As at 31 December 2017 and 2018
31-12-2018 31-12-2017
RM RM
Assets
Current assets
Cash 40,000 30,000
Marketable securities 60,000 20,000
Account receivables 40,000 50,000
Inventory 60,000 90,000
Total current assets 200,000 190,000
Non-current assets
Land and building 120,000 105,000
Machines and equipment 85,000 80,000
Fixtures and fittings 30,000 22,000
Vehicles 10,000 8,000
Others (including lease) 5,000 5,000
Total non-current assets 250,000 220,000
Less: Accumulated depreciation 130,000 120,000
Non-current assets, net 120,000 100,000
TOTAL ASSETS 320,000 290,000
2.3.1 Assets
Assets are valuable economic resources owned by a business. It can be used
in several activities such as manufacturing, usage and exchange. Assets have
„service potential‰ or will „bring economic benefit in the future‰. Assets have the
capability to provide services or generate benefit to the business entity that owns
it. In businesses, services or economic benefit will generate cash inflow (receiving
cash) to the business.
Assets can be categorised into current assets and non-current assets. Assets are listed
in the balance sheet according to its liquidity level from the most liquid to the least
liquid. Therefore, current assets are arranged first, followed by non-current assets.
(i) Cash;
(iv) Inventory.
Other current assets which are not in Company FAZÊs balance sheet are
prepaid expenses (prepayment). Prepaid expenses are expenses that have
been paid in advance by cash but the benefits from the expenses have not
been received. Examples of prepaid expenses are prepaid rental, prepaid
insurance and office supplies.
Tangible fixed assets are land and buildings, machines and equipment,
fixtures and fittings, and vehicles. Usually, a company will report the total
tangible fixed asset that is the original cost of all the tangible fixed assets
owned by the company. From that total, the company will deduct the
accumulated depreciation for all tangible fixed assets to obtain net tangible
fixed assets. All tangible fixed assets must be depreciated except for land.
This is because the value of land will always increase, while the values of
other tangible fixed assets such as machines and equipment, as well as
vehicles, will decrease when the life span of the asset increases.
ACTIVITY 2.2
2.3.2 Liabilities
Most businesses have been in situations where they need to take loans to finance
the businessÊ assets or to buy assets such as raw materials on credit. Liabilities are
claims made by creditors on the companyÊs assets. In other words, liabilities are
debts and obligations of a company. Liabilities comprise of current liabilities and
non-current liabilities.
If a situation occurs where the company is unable to pay its business liabilities, the
creditors can force the company to be liquidated. In this situation, the creditorsÊ
claims must be settled first before the company can settle the claims of the
shareholders.
Account payable is the obligation of the company towards its suppliers when
the company purchases raw materials and finished goods on credit. Notes
payable is a written obligation of Company FAZ. The obligation is with the
bank for the loan to purchase vehicles for the usage of the company. The
company also has tax accrual, that is the tax that must be paid to the
government but is still outstanding.
Another current liability that is not in the balance sheet of Company FAZ is
deferred income. Deferred income is cash that had been received from
customers but the services or products paid had not been provided.
Examples of deferred income are deferred rental and deposit from
customers.
Bonds are a type of fixed income securities that are issued by companies.
Notes payables are a type of credit transaction that involves a written
agreement between the company and creditors. Mortgage loans are long-
term loan that use the assets (such as land and buildings) as a mortgage for
the loan. Notes payable can also be mortgaged with the other assets as a
security for the loan. A lease is a contractual agreement between the lessor
and the lessee. The lessor gives the right to the lessee to use the asset for a
specific period and will impose charges for usage of the asset.
(a) Preference shares are securities that provide fixed return dividend to its
holders. Preference shareholders do not have ownership of the company;
(b) Ordinary shares are securities that reflect the ownership of the company.
Ordinary shareholders are the real owners of the company. They will receive
returns in dividends that will be paid to them in cash or shares (bonus
issues);
(c) There will be situations where the par value (stated value) is not equal to the
market price of the ordinary shares at the time of issue. Cash earnings from
the issuance of shares might be equal, more or less than the par value. When
this situation occurs, the company will record the issuance of shares at the
par value in the Ordinary Shares Account and the difference between the par
value and the shareÊs selling price (surplus earnings) will be recorded in a
separate account known as Paid-up Capital Above Par; and
(d) Retained earnings are the total accumulated earnings since incorporation
that had not been distributed to the shareholders as dividend but was re-
invested into the company. It is important to remember that retained
earnings are not cash but are earnings that have been used to finance the
companyÊs assets.
SELF-CHECK 2.3
This equation is known as the summary of basic accounting where the total assets
must be equal to the total liabilities plus ownerÊs equity. OwnerÊs equity is equal
to total assets less total liabilities. This is because the assets of a business are
financed by either the creditors or the owner. To determine the ownerÊs portion
(ownerÊs equity), we must deduct the creditorsÊ portion (liabilities) from the assets.
The balance will be the claim of the owner on the businessÊ assets. As the creditorsÊ
claims would be given priority over the ownerÊs claims upon liquidation, the
ownerÊs claims are also known as residual equity.
ACTIVITY 2.3
Company FAZ
Statement of Retained Earnings
for the Year Ended 31 December 2018
The statement shows that the company started with retained earnings of RM50,000
on 31 December 2017 or 1 January 2018 and profit after tax of RM18,000 (data
obtained from the income statement). From this total, the company had paid
dividends of RM1,000 for preference shares and dividends of RM7,000 for
ordinary shares. Therefore, the retained earnings had increased by RM10,000 from
RM50,000 as at 1 January 2018 to RM60,000 as at 31 December 2018.
Cash flow statement has two functions that can assist the finance manager (refer
to Figure 2.3):
ACTIVITY 2.4
Step Elaboration
Step 1 Classify the data into one of these three components:
Cash flow from operating activities;
Cash flow from investing activities; or
Cash flow from financing activities.
Step 2 List the data according to the arrangement in the following example. All
resources and net profit including depreciation are positive cash flow,
which is the cash flowing in; while all usages, any losses and dividends
payable are negative cash flow, which is the cash flowing out. Obtain the
total for the items in each component.
Step 3 Add the total from each component to obtain the „increase (or decrease) of
net cash and marketable securities‰. To check whether you had prepared
the statement correctly, ensure that the value is equal to the changes in cash
and marketable securities for the relevant year by looking at the opening
and closing balances of cash and marketable securities in the balance sheet.
Components and Data Sources that must be included into the Cash Flow Statement
RM
Cash Flow from Operating Activities
Data Sources
BS = Balance Sheet
IS = Income Statement
"
Company FAZ
Cash Flow Statement
as at 31 December 2018
RM RM
Cash Flow from Operating Activities
Based on this cash flow statement, the company had enjoyed an increase of
RM50,000 in cash and marketable securities for the year 2018. The cash of the
company increased by RM10,000, while the marketable securities increased by
RM40,000 between the two dates.
Several issues can help you to classify between cash resources and usage as shown
in Table 2.3:
(a) Decrease in the asset account is a cash inflow resource while increase in the
asset account is a cash usage or cash outflow.
Company bought new assets with cash. Therefore, any increase in the asset
items between the two dates of the balance sheets will indicate that cash
outflow had occurred. Any decrease in the asset items will indicate cash
inflow as the company had sold the assets to obtain cash.
(b) Increase in the liability account and ownerÊs equity is a cash inflow resource
and a decrease in the liability account is cash usage.
The company might use cash to settle its liability and claims on the assets.
Therefore, any decrease in the liability items, preference shares or ordinary
shares between the two dates of balance sheets indicates cash outflow. To
obtain additional cash, the company can take loans. Hence, any increase in
the liability items, preference shares or ordinary shares indicates cash inflow.
(d) Direct changes in the retained earnings are not included in the cash flow
statement as these items affect the retained earnings and are shown as profit
after tax (or loss after tax) and cash dividends.
Company FAZ
Changes in the Balance Sheet Items between 31 December 2017
and 31 December 2018
Classification
31-12-17 31-12-18 Changes Resource Usage
Assets
RM RM RM RM RM
Cash 30,000 40,000 +10,000 10,000
Marketable 20,000 60,000 +40,000 40,000
securities
Account 50,000 40,000 –10,000 10,000
receivable
Inventory 90,000 60,000 –30,000 30,000
Total non-current 220,000 250,000 +30,000 30,000
assets
Less: (120,000) (130,000) –10,000 10,000
Accumulated
depreciation
Liabilities
Account payable 50,000 70,000 +20,000 20,000
Notes payable 70,000 60,000 –10,000 10,000
Tax accrual 20,000 10,000 –10,000 10,000
Long-term loan 40,000 60,000 +20,000 20,000
Equities
Preference shares 10,000 10,000 0
Original shares at 12,000 12,000 0
par
Paid-up capital 38,000 38,000 0
Retained earnings 50,000 60,000 +10,000 10,000
TOTAL 100,000 100,000
From the changes in the balance sheet items of Company FAZ between
31 December 2017 and 31 December 2018, we find that:
(d) Increase in account payable and long-term loans of RM20,000 are considered
cash sources as the company increases its debt with suppliers; and
(e) Notes payable and tax accrual decreased by RM10,000 and this is considered
as cash usage as the cash is used to settle debts to the creditors and tax to the
government.
These types of classifications are made on every item in the balance sheet. The
result of these classifications will be totalled to obtain the total cash resources and
total cash usage. If these classifications are done correctly, the total cash resources
will be equal to the total cash usages.
ACTIVITY 2.5
All sorts of support and loan assistance had been provided by the
government through organisations such as Perbadanan Usahawan
Nasional Berhad (PUNB) to encourage the participation of
Bumiputeras in the field of entrepreneurship. Many have grabbed this
opportunity to be involved in their own businesses covering various
economic sectors but not all of them succeeded. What is your opinion
on this matter?
Category Description
Liquidity ratio It refers to the companyÊs ability to fulfil its short-term maturity
claims or obligations.
Asset management It refers to the efficiency of the company to use its assets and how
ratio fast specific accounts can be converted into sales or cash.
Leverage ratio It refers to the level of debt usage or the ability of the company to
fulfil its financial claims such as interest claims.
Profitability ratio It refers to the effectiveness of the company in generating returns
from investments and sales, for example, gross profit margin, net
profit margin, operating profit margin, returns from assets and
returns from equity.
Market value ratio It refers to the ability of the company to create market values in
excess of its investment costs. Liquidity, asset management and
leverage ratios measure the companyÊs risk, while profitability ratio
measures the companyÊs returns.
Within the short-term period, liquidity, asset management and profitability ratios
are important to the management of the company as these ratios provide critical
information on the companyÊs short-term operations. If a business is unable to
sustain within the short-term period, it would be pointless to discuss its long-term
prospects.
Before preparing the ratio analysis, the finance manager must consider the
following issues:
(a) One ratio is unable to give complete information on the status of the
company. This means that several categories of ratios must be looked at
simultaneously before any conclusion can be made;
(b) Comparisons between the financial ratios of one company with other
companies in the industry must be made at the same point of time. Industry
average is not a figure that must be achieved by a company. There are many
companies that had been managed efficiently but the performance of their
financial ratios is much higher or lower than the performance of the industry
average. The obvious difference between the financial ratios of the company
and the industry average is an indication to the analysts to check on the ratio
further;
(c) Use the financial statements that have been audited. This will show the actual
status of the company; and
(d) Use the same method to evaluate items in the financial statement that will be
compared. For example, to record inventory, a company might use different
accounting methods such as first-in-first-out, first-in-last-out or moving
average method. Choose only one of these methods for comparison
purposes. Different methods will provide different ratio values. Therefore,
actual evaluation cannot be done.
Financial statements of the company are the main input for the manager who
intends to prepare the ratio analysis for its company. Each example of the ratios
that will be discussed in the next subtopic will be based on the financial
information extracted from the income statement and balance sheet of Company
ABC.
Company ABC
Income Statement
for the Year Ended 31 December 2018 and 2017
2018 2017
RM RM
Sales 307,400 256,700
Less: Cost of goods sold 208,800 171,000
Gross profit 98,600 85,700
Less: Operating expenses
Sales expenses 10,000 10,800
Administrative and general expenses 19,400 18,700
Lease expenses 3,500 3,500
Depreciation expenses 23,900 22,300
Total operating expenses 56,800 55,300
Profit before interest and tax (operating profit) 41,800 30,400
Less: Interest expense 9,300 9,100
Profit before tax 32,500 21,300
Less: Tax (29%) 9,425 6,177
Profit after tax 23,075 15,123
Less: Preference sharesÊ dividend 1,000 1,000
Profit available for ordinary shareholders 22,075 14,123
Company ABC
Balance Sheet
as at 31 December 2018 and 31 December 2017
2018 2017
RM RM
Assets
Current assets
Cash 36,300 28,800
Marketable securities 6,800 5,100
Account receivable 50,300 36,500
Inventory 28,900 30,000
Total current assets 122,300 100,400
Net non-current assets 237,400 226,600
Total assets 359,700 327,000
Equities
Preference shares 20,000 20,000
Ordinary shares, 100,000 shares issued 19,100 19,000
2018:76,262
2017: 76,244
Paid-up capital above par 42,800 41,800
Retained earnings 113,500 101,200
ACTIVITY 2.6
Net working capital of Company ABC for the year 2018 is calculated as follows:
Based on the calculation, the net working capital of Company ABC is higher than
the industry average. This shows that Company ABC is able to settle its short-term
debts and has higher surplus funds than other companies in the industry to
manage its daily operations.
Current ratio is obtained by dividing the current assets with the current liabilities.
The current ratio of Company ABC (year 2018) is as follows:
Current assets
Current ratio
Current liabilities
RM122,300
(2.2)
RM62,000
1.97
Industry average 2.05
The current ratio of Company ABC is 1.97 which is lower compared to the industry
average of 2.05. This shows that for every ringgit of current liability, the company
only has RM1.97 current assets for its payment compared to other companies in
the industry that has RM2.05 to settle their current liabilities. However, the current
ratio of the company is not too low for concern.
Current ratio of 2.0 times is acceptable; however, this acceptance depends on the
type of industry. For example, the current ratio of 1.0 is satisfactory for industries
such as utilities that have a rather stable business but it is unsatisfactory for
industries like the manufacturing line due to their business volatility.
(a) The current ratio equals to 1.0, the net working capital is zero;
(b) The current ratio is less than 1.0, the net working capital is negative; and
(c) The current ratio is more than 1.0, the net working capital is positive.
Quick ratio is obtained when the most liquid current assets (cash, marketable
securities and account receivables) are divided with current liabilities. The higher
the quick asset ratio compared with the current liabilities, the better the liquidity
level of the company to settle its short-term loans quickly.
The calculation of quick ratio for Company ABC (year 2018) is as follows:
The quick ratio of Company ABC is 1.51 times, which is higher compared to the
industry average of 1.43 times. This means that the liquidity level of the company
is better compared to the other companies in the industry. For every ringgit of
current liability, the company has RM1.51 cash and assets that can be easily
converted into cash to pay its short-term debts immediately. This is better
compared to other companies in the industry that only has RM1.43 to pay their
short-term debts immediately.
Accounts receivable turnover is the net credit sales revenue (if unavailable,
use the total sales) divided by the accounts receivables (or average accounts
receivable). The calculations of accounts receivable turnover for Company ABC is
shown as follows:
Credit sales
Accounts receivable turnover
Accounts receivable
RM307,400
(2.4)
RM50,300
6.11 times
Industry average 8.24 times
360
Account receivable turnover
360
(2.5)
6.11
58.9 days
Industry average 44.3 days
If the credit period for Company ABC is 30 days, the average collection period of
58.9 days is unsatisfactory. This means, on average, the customers did not settle
their payments within the period specified. This could also indicate that the credit
management or credit department is inefficient. If the collection period extends for
several years without changes to the credit policy, the company must take action
to expedite the collection of account receivables. However, if the companyÊs credit
period is 60 days and the average collection period is 58.9 days, this shows a
practical collection period.
The average collection period can also be calculated using equation 2.6.
Account receivables
Average collection period
Yearly sales/360
RM50,300
(2.6)
RM307,400/360
58.9 days
Inventory turnover is obtained by dividing the cost of goods sold with inventory.
The calculation of inventory turnover for Company ABC is shown as follows:
Inventory turnover for Company ABC of 7.22 times is better as compared to the
industry average of 6.6 times. This means that the company can sell its inventory
7.22 times in a year compared to the other companies in the industry that can only
sell their inventory 6.6 times in a year. This might be because the company does
not keep surplus inventory. Surplus inventory is not productive and it is an
investment that does not provide any return.
If the company holds a high inventory, the funds that could be invested elsewhere
would be held by the inventory. Furthermore, the transportation and holding cost
of the inventory will be high and the company is at risk of goods becoming
damaged or obsolete. On the other hand, the company might lose sales if it is
unable to fulfil the customerÊs demands due to low inventory keeping. Therefore,
the manager must be efficient in managing its inventory.
(a) Notice that the cost of goods sold and not sales (as this might be done by
some companies) is used as the numeric figure as inventory is recorded at
cost;
(b) The usage of sales as the numeric figure is not appropriate as it will increase
the value of inventory turnover;
(c) Remember that for comparison, the company must ensure that the method
of inventory recording must be similar between the company and the
industry; and
(d) The inventory turnover can be changed into number of days when it is
divided by 360 days (average number of days in a year). This ratio is known
as the average inventory sales period as discussed in the next subtopic.
For Company ABC, the average inventory sales period is 50 days as calculated as
follows:
360
Inventory turnover
360
(2.8)
7.22
49.86 days
Industry average 55.30 days
The average inventory sales period for Company ABC of 49.86 days is better
compared to the industrial performance of 55.30 days. This indicates that the
company takes shorter time to sell its inventory compared to the other companies
in the industry.
Inventory
Cost of goods sold/360
RM28,900
(2.9)
RM208,800/360
49.83 days
Industry average 55.30 days
This ratio is obtained when the sales is divided by the net non-current assets. The
calculation of non-current asset turnover for Company ABC is as follows:
Sales
Non-current asset turnover
Net non-current assets
RM307,400
(2.10)
RM237,400
1.29 times
Industry average 1.35 times
The non-current asset turnover ratio for Company ABC is lower compared to the
other companies in the industry indicating that the asset management of the
company in generating sales is less efficient compared to the other companies. This
might be because the company has lots of non-current assets or unsatisfactory
sales.
The calculation of total asset turnover for Company ABC is shown as follows:
Sales
Total assets
RM307,400
(2.11)
RM359,700
0.85 times
Industry average 0.75 times
Some companies may have old assets or new assets. Therefore, it might not be
appropriate to compare the non-current asset ratio. Companies that owned new
non-current assets normally will show lower non-current asset turnover.
Therefore, the difference in the performance of the asset turnover might be due to
the costs of the assets and not the efficiency of the managementÊs operations.
ACTIVITY 2.7
The economic and technology status of the country will influence the
operations of a business. To ensure that the company stays competitive
and is expanding, what effective actions can be taken?
Leverage occurs when a company is being funded by debt. Debt includes all
current and non-current liabilities. Debt is also one of the main sources of funding.
It provides tax advantage as interest is a tax deductible item. The costs of debt
transactions are also lower as debts are easier to obtain compared to the issuance
of shares. Usually, the more debt in relation to total assets, the higher the financial
leverage of the company.
(a) Ratios to evaluate the debt level used by the company such as debt ratio,
debt-equity ratio and equity multiplier; and
(b) Ratios to see the ability of the company in fulfilling its claims or obligations
to the creditors such as interest coverage ratio.
Normally, analysts would focus their attention on the long-term loans as the
company is bound by interest payments for a longer period and at the end of that
period, the company must repay the principal amount of the loan. As creditorsÊ
claims must be settled first before any earnings can be distributed to the
shareholders, potential shareholders will usually look at the debt level and the
ability of the company to repay the companyÊs debts.
Creditors will also focus on the leverage ratio as the higher the debt level, the
higher the probability of the company being unable to settle the debts of all its
creditors. Therefore, the management of the company must prioritise on the
leverage ratio as it attracts attention from several parties that are concerned with
the debt level of the company.
Total liabilities
Debt ratio 100
Total assets
RM164,300
100 (2.12)
RM359,700
45.7%
Industry average 40.0%
The debt ratio of Company ABC is 45.7 per cent and this is higher than the industry
average of 40 per cent. Potential creditors might be reluctant to provide additional
loans to the company as they worry that the company would not be able to settle
the interest and principal payment on time, due to its rather high debt ratio.
Non-current liabilities
Debt-equity ratio
Shareholders' equity
RM102,300
100 (2.13)
RM195,400
52.4%
Industry average 50%
From this information, we know that the company is being funded by 60 per cent
equity. Equity multiplier is 100/60 = 1.67 times. Therefore, when the debt ratio of
Company ABC is 45.7 per cent, the equity multiplier is 100/54.3 = 1.84 times.
In general,
1
Equity multiplier
1-Debt ratio
Total assets
Total equity
RM359,700
(2.14)
RM195,400
1.84 times
Industry average 1.67 times
Interest coverage ratio of 4.49 times is more satisfactory compared to the industry
average performance of 4.3 times. This indicates the interest expenses margin with
current income.
Interest coverage ratio can also be calculated by using the following formula:
Gross profit margin can be obtained by dividing the gross profit with sales. It
shows the balance percentage for each ringgit of sales after the company had paid
all the costs of goods.
The calculation of gross profit margin for Company ABC is shown as follows:
Gross profit
Gross profit margin 100
Sales
RM98,600
100 (2.17)
RM307,400
32.1%
Industry average 30%
Gross profit margin of 32.1 per cent is higher compared to the industry average of
30 per cent. This shows that the purchasing management and cost of the company
are better compared to the industry average. The company generates 32.1 cents
gross profit after deducting all costs of goods for each ringgit of sale.
Net profit margin is calculated by dividing the profit after tax with sales. Hence,
the net profit margin of Company ABC is calculated as follows:
The net profit margin for Company ABC of 7.5 per cent is higher compared to the
industryÊs performance of 6.4 per cent. This shows that the management of
purchasing and related purchasing costs are better compared to the industry
average. Company ABC had managed to generate 7.5 cents net profit for each
ringgit of sale compared to the industry average that only managed to generate 6.4
cents for each ringgit of sale.
Operating profit
Operating profit margin 100
Sales
RM41,800
100 (2.19)
RM307,400
13.6%
Industry average 10%
The operating profit margin of Company ABC is better compared to the industry
average. This shows that Company ABC is more efficient in its operations and
control of its operating expenditures to generate higher earnings before interest
and tax.
Return on assets of Company ABC is better compared to the industry average that
only contributes 4.8 per cent. This shows that Company ABC is better in managing
its assets to generate profit compared to the other companies in the industry.
Return on equity of Company ABC is 11.8 per cent and this is more satisfactory
compared to eight per cent for the industry average. This shows that the
management of the company is more efficient compared to the industry average.
The calculation of return on equity will be discussed further when we discuss the
DuPont analysis.
Earnings per share is obtained by dividing the net profit with the number of
ordinary shares issued. The calculation of earnings per share for Company ABC is
shown as follows:
Company ABC obtained RM0.30 for each unit of shares issued compared to the
industry average of only RM0.26. The value of this difference is small and in
practice, this value represents the actual amount that will be distributed to the
shareholders.
Price earnings ratio can be obtained when the market price per share is divided by
the earnings per share. To calculate the price earnings of Company ABC, we
assumed that the market price for the companyÊs share is RM3.23.
The ratio shows that the degree of confidence of the investors towards
the company is significantly higher compared to the industry average as the
investors are willing to pay 11.1 times more for each companyÊs share compared
to 1.25 for each share in the industry average.
The share prices section in most newspapers will usually show the price earnings
ratio of the listed companies. However, the newspapers provide current price ratio
instead of the latest profits. This means investors give more priority to the price
relative to future earnings.
A lot of companies try to maintain paying a stable dividend and, if possible, they
will try to increase the dividends so that investors will receive more returns from
their share holdings. There are companies that pay small dividends and there are
those that do not pay any dividends to their shareholders. This is because they put
in more effort to expand their businesses by retaining and reinvesting the profit
obtained.
The calculation of dividend yield ratio for Company ABC is shown as follows:
SELF-CHECK 2.4
What are the differences between price earnings ratio and dividend yield
ratio?
The two approaches that can be conducted are (refer to Figure 2.9):
The first step in DuPont analysis is to show the following DuPont formula:
In the DuPont formula, the net profit margin measures the profitability of sales,
while the total asset turnover shows the efficiency of management in using assets
to generate sales.
The value of return on asset is calculated by using the DuPont formula is the same
as the value of return on assets calculated directly parting subtopic 2.10.4.
However, the DuPont formula allows the company to evaluate its return on asset
by separating it into two different components: profit on sales and efficiency in
asset management.
The second step in DuPont analysis is to connect the return on asset with return
on equity. This relationship is shown as follows:
When the values for return on asset and equity multiplier are replaced in this
formula, the result is 11.8 per cent, the same as calculated directly in subtopic 2.10.5.
However, the DuPont analysis has the advantage of allowing the manager to
evaluate the return on equity by looking at three separate components, which are:
If the DuPont analysis is extended, the return to the owner can be evaluated by
looking at each important dimension as shown in Figure 2.10.
From Figure 2.10, we found that the return on equity for Company ABC (11.8 per
cent) is higher compared to the industry average (8 per cent). This higher return
on equity is influenced by Company ABCÊs higher return on asset compared to the
industry and less influenced by the pattern of funding as illustrated by the equity
multiplier. (Return on asset of Company ABC is 6.4 per cent, while the return on
asset of the industry is only 4.8 per cent. The difference in equity multiplier
between Company ABC and the industry is quite marginal, 1.84 times for
Company ABC and 1.67 times for the industry).
The difference in returns between Company ABC and the industry is influenced
by the difference in net profit margin compared to the difference in total assets
turnover. Meanwhile, the difference in profit margin between Company ABC and
industry is significant (7.5 per cent for Company ABC and 6.4 per cent for the
industry) compared to the difference in total assets turnover (0.85 times for
Company ABC and 0.75 times for the industry).
Net profit margin of Company ABC is influenced by the higher operating profit
margin compared to the gross profit margin. Therefore, the higher return on equity
for Company ABC is due to the management efficiency in managing its operations.
(a) Liquidity;
(c) Leverage;
Company ABCÊs financial ratios can be compared with the ratios of other
equivalent companies, or with the industry average at one point of time. These
comparisons provide explanations on the relative financial status and performance
of Company ABC compared to the relative performance of its competitors. This
analysis uses industry average as a benchmark or standard of comparison.
When the industry average cannot be obtained, comparisons are usually made
with other companies in the same industry. This benchmark is assumed to be the
suitable value for a company in the same industry. The assumption here is for the
companies in the same industry to have an almost identical financial ratio. If the
ratio of a company shows a significant difference with the standard ratio, then
further investigation must to be done to find the cause of that difference.
For evaluation, a companyÊs financial ratio is compared to the industryÊs ratios one
by one, and then classified as either satisfactory or unsatisfactory, depending on
the direction and how far it has diverted from the standard.
Table 2.5 summarises the comparison between Company ABCÊs financial ratios
with the industry average for the year 2018.
Table 2.5: Summary of Ratio Analysis for Company ABC Compared with the
Industry Average for Year 2018
Leverage Ratio
Debt ratio 45.7% 40.0% US
Debt-equity ratio 52.4% 50% S
Interest coverage ratio 4.49 times 4.3 times S
Profitability Ratio
Gross profit margin 32.1% 30% S
Net profit margin 7.5% 6.4% S
Return on assets 6.42% 4.8% S
Return on equity 11.80% 8.0% S
Earnings per share RM0.29 RM0.26 S
*S = Satisfactory US = Unsatisfactory
(a) Liquidity
The Company ABCÊs achievement in current ratio and quick ratio are much
different compared with the industry. Overall, Company ABCÊs liquidity is
rather satisfactory.
(c) Leverage
The level of Company ABCÊs debts is higher than that of the industry
average. However, the ability of Company ABC to pay interests is better
compared to the industry.
(d) Profitability
Profitability, relative to the investors (as seen in the return on asset and
return on equity ratios) of Company ABC is better compared to the industry.
This is the same with the gross profit margin and net profit margin.
(a) The accuracy of the financial ratio depends on the accuracy of the data found
in the financial statements;
(b) In using the financial ratio for industrial comparison purposes, the users
must take into consideration that the industry ratio is only a rough estimate.
This is due to the difficulty to obtain the entire similar firms in the same
industry;
(c) Financial ratio is a relative measurement and does not show the actual size
of the firm; and
(d) Financial ratio is used to measure the financial status of the firm but it cannot
show the issues that had caused the situation.
ACTIVITY 2.8
(a) http://www.ppkm.net/
Description: Persatuan Pasaran Kewangan Malaysia was
established with the objective to provide an organisation for
individuals who are actively engaged in the foreign exchange and
financial markets in Malaysia.
(b) http://www.finpipe.com/equity/finratan.htm
Description: Introduction to financial ratio analysis
(c) http://www.investopedia.com/university/ratios/
Description: Steps and explanations on the calculations of
financial ratio analysis
(d) https://www.investopedia.com/terms/d/dupontanalysis.asp
Description: Detailed explanation on DuPont analysis. It also
includes a convenient web calculator.
Liquidity ratios such as net working capital, current ratio and quick ratio
enable the company to measure its ability to fulfil its short-term maturity
claims.
Asset management ratios measure the companyÊs efficacy in using the assets.
Examples of this ratio include account receivable turnover, average collection
period, inventory turnover, average inventory sales period, non-current asset
turnover and total asset turnover.
Leverage ratio measures the level a company is being funded by debt or the
ability of a company to fulfil its financial claims such as interest claims.
Market value ratios such as price earnings ratio and dividend yield ratio,
measure the ability of a company to create values in the market exceeding its
investment costs. This aspect is very important as these ratios are directly
linked to the companyÊs objective that is to maximise shareholderÊs wealth and
value of the company.
3. Non-current assets are items that cannot be converted into cash within a
period of one year.
(a) In column (1), state the appropriate statement – whether the account is
in the Income Statement (IS) or the Balance Sheet (BS).
(b) In column (2), state whether the account is a current asset (CA), non-
current asset (NCA), current liabilities (CL), non-current liabilities
(NCL), shareholderÊs equity (SE), income (I) or expenditure (EX).
7. Use the relevant items listed as follows to prepare the income statement for
Company PC for period ending 31 December 2018.
8. Use the relevant items from the following list to prepare the balance sheet for
Company ODC as at 31 December 2018.
1. In the cash flow statement, you will see that both interest expenses and
dividends paid are in the section of financing activities.
2. Depreciation expense is one of the items that will be deducted from the net
profit to determine the cash flow from operating activities.
3. Profit from the sale of non-current assets will be deducted from the net profit
to ascertain the cash flow from operating activities.
4. Payment to suppliers for the purchase of materials will be included into the
cash flow statement in the section of cash from financing activities.
5. Information included in the cash flow statement are obtained from the
_______________.
A. income statement
B. balance sheet
7. Hugo Enterprise begun the year 2017 with retained earnings of RM92,800.
Throughout year 2017, the company obtained profit of RM37,700 after tax.
From this amount, preference shareholders were paid dividends of RM4,700.
At the end of year 2017, retained earnings of the company total RM104,800.
14,000 units of ordinary shares were issued throughout year 2017.
(a) Prepare the retained earnings statement for the year ended
31 December 2017. (Ensure that you calculate and include the total
dividends of ordinary shares paid in the year 2017).
(c) How much dividend per share was paid by the company to the
ordinary shareholders for the year 2017?
8. Profit after tax of year 2018 for Company Ceria is RM186,000. The closing
balance for retained earnings for years 2018 and 2017 were RM812,000 and
RM736,000 respectively. How much dividend did the company pay in the
year 2017?
9. Classify each of the following items as funds resource (R), usage (U), or
neither one (N).
10. Use the data from the balance sheet and several items from the income
statement of Suresh Corporation to prepare the cash flow statement for year
ended 31 December 2018.
Suresh Corporation
Balance Sheet
as at 31 December 2017
Assets RM RM
Cash 15,000 10,000
Marketable securities 18,000 12,000
Account receivable 20,000 18,000
Inventory 29,000 28,000
Total current assets 82,000 68,000
Total non-current assets 295,000 281,000
Less: Accumulated depreciation 147,000 131,000
Net non-current assets 148,000 150,000
Total Assets 230,000 218,000
Liabilities
Current liabilities
Account payable 16,000 15,000
Notes payable 28,000 22,000
Wages accrual 2,000 3,000
Total current liabilities 46,000 40,000
Total non-current liabilities 50,000 50,000
OwnerÊs Equities
Ordinary shares 100,000 100,000
Retained earnings 34,000 28,000
Total shareholdersÊ equity 134,000 128,000
Total Liabilities and
ShareholdersÊ Equities 230,000 218,000
1. The following data is taken from the financial statements of Fazrul Company:
2017 2016
RM RM
Sales 640,000 560,000
Cost of sold goods 380,000 360,000
Cash 30,000 26,000
Marketable securities 40,000 52,000
Account receivable 70,000 62,000
Inventory 150,000 140,000
Prepayment items 10,000 10,000
Net non-current assets 300,000 260,000
Current liabilities 120,000 140,000
Based on this data, calculate the following liquidity ratios for the years 2016
and 2017:
The following data was taken from the financial statements of Fazrul Company:
2017 2016
RM RM
Sales 640,000 560,000
Cost of goods sold 380,000 360,000
Cash 30,000 26,000
Marketable securities 40,000 52,000
Account receivables 70,000 62,000
Inventory 150,000 140,000
Prepayment items 10,000 10,000
Net non-current assets 300,000 260,000
Current liabilities 120,000 140,000
Based on this data, calculate the asset management ratios for the years 2016 and
2017. Assume that there are 365 days in a year. The asset management ratios are:
The summary of balance sheet and income statement of Adiy Corporation are
shown as follows:
Adiy Corporation
Balance Sheet Income Statement
Assets: Sales (all credit) RM6,000,000
Cash RM150,000 Cost of goods sold 3,000,000
Account receivable 450,000 Operating expenses 750,000
Inventory 600,000 Interest expenses 750,000
Net non-current assets 1,200,000 Tax 420,000
Net Profit 10,920,000
Calculate the financial ratios for Adiy Corporation based on the information
given. Assume that there are 365 days in a year. The financial ratios are:
7. Price earnings ratio is equal to _________ per share divided by _________ per
share.
8. X-Cell and N-Hance are two companies operating in the same industry. The
financial information for both companies as at 31 December 2017 are as
follows:
X-Cell N-Hance
RM RM
Total assets 3,000,000 1,600,000
Total liabilities 1,800,000 960,000
Total equities 1,200,000 640,000
Net sales 3,700,000 1,880,000
Interest expenses 90,000 38,000
Tax expenses 240,000 100,000
Net profit 380,000 180,000
Earnings per share 5.60 2.10
Market price per share of ordinary shares 35.00 26.50
Dividends per share for ordinary shares 2.40 0.50
X-Cell N-Hance
Lily Corporation
Balance Sheet as at 31 December 2017
RM RM
Cash 1,000 Account payable 9,000
Account receivable 8,900 Accrual account 6,675
Inventory 4,350
Total current liabilities 15,675 Total current asset 14,250
Total non-current asset 35,000 Long-term loans 4,125
Accumulated
Depreciation 13,250
Net non-current asset 21,750
Total liabilities 19,800
Ordinary shares 1,000
Retained earnings 15,200
Total equity 16,200
Total asset 36,000 Total liability and equity 36,000
RM
Sales 100,000
Cost of goods sold 87,000
Gross profit 13,000
Operating expenditure 11,000
Operating profit 2,000
Interest expenses 500
Profit before tax 1,500
Tax 420
Net Profit 1,080
9. Complete the balance sheet for Amri Company based on the following
information. Assume that there are 360 days in a year.
Gross profit margin = 38.7%
Inventory turnover = 6 times
Average collection period = 31 days
Sales = RM720,000
Current ratio = 2.35 times
Total asset turnover = 2.81 times
Debt ratio = 49.4%
Amri Company
Balance Sheet
RM RM
Assets Liability and OwnersÊ Equity
Current asset Current liabilities
Cash 8,005 Account payable 28,800
Marketable securities Notes payable
Account receivable Accruals 18,800
Inventory Total current liabilities
Total current assets 159,565
Long-term liabilities
Total non-current assets Total liabilities
Accumulated 50,000
depreciation
Net non-current asset ShareholdersÊ equity
Preference shares 2,451
Ordinary shares 30,000
Paid-up capital 6,400
Retained earnings 90,800
Total assets Total equity
Total liabilities and equity
INTRODUCTION
The public generally assume time as very precious and must be managed
efficiently. They place the value of time on par with various valuable objects and
one of the globally accepted proverbs is „time is money‰. From the financial
management perspective, this proverb is a phrase that can be measured and
proven quantitatively by using financial mathematics. In fact, this quantitative
proof has been developed as one of the basic principles in financial decisions
known as the concept of time value of money.
Among the reasons why time value of money makes this alternative more valuable
are:
(a) In general, individuals are more interested in the present usage than
postponing the usage to the future;
Example 3.1
If you had invested RM100 in the savings account in a bank with the interest rates
of 10 per cent per year, how much returns will you receive at the end of the first
year? Roughly, you will obtain RM110. These returns can be calculated as follows:
If the stated returns are not withdrawn from the savings account, and the bankÊs
interest rates for the second and third year remained unchanged, how much
returns will you receive at the end of the second and third year? Refer to
Figure 3.2.
Figure 3.2: Estimated time line for the second and third year returns
F2 = P (1+i)2
= F1 (1+i)
= RM100 (1 + 0.1)2
= RM121
F3 = RM121 + RM12.10
= RM133.10 that is
= F2 +F2 (i)
= F2 (1+i)
= P2 (1+i)2 (1+i)
= P (1+i)3
When the savings period is extended to tn, the total amount in period (n) is:
Fn = P (1+i)n (3.1)
The complete time line for savings of RM100 at an interest rate of 10 per cent per
year is as follows (refer to Figure 3.3):
Figure 3.3: Time line for the first till third year returns
ACTIVITY 3.1
Equation 3.2 shows that the future value (FVn) is equivalent to the principal at the
point of time equal to 0 or the original principal amount (PV0) multiplied by the
future value factor as stated in the schedule of future value interest factor (FVIFi,n).
This schedule is enclosed in Attachment A.
As a basic guide on the usage of the financial schedule, please refer to the extract
on the schedule of future value interest factor (FVIFi,n) in Table 3.1 to solve
Examples 3.2 and 3.3.
Example 3.2
You deposited RM2,000 in the savings account in a bank at a yearly interest rate of
five per cent for the period of one year. Upon the completion of one year, how
much will you receive?
Example 3.3
Assume you deposited RM2,000 in the savings account in your bank at a yearly
interest rate of five per cent for the period of four years. Upon the completion of
four years, how much will you receive?
Table 3.1: Extract from the Future Value Interest Factor (FVIF i, n) Schedule
Interest Rate
4% 5%
Period no.
1 1.04 1.050
2 1.082 1.102
3 1.125 1.158
4 1.170 1.216
5 1.217 1.276
(b) Time period (the number of periods or frequency of interest payments); and
(c) Interest rate payable (if the money was borrowed) or interest receivable (if
the money was invested).
To show how the interest rate influences the future value of an investment, we
must assume that the principal and the time period are constant. Therefore, any
changes to the future value are caused only by the interest rates. For example, you
intend to deposit RM100 at Bank A, B and C that offer different interest rates of 8
per cent, 10 per cent and 12 per cent respectively. Compounded annually, how
much will the future value of your deposit be three years from now?
The future value of deposit in Bank A that offers an interest rate of eight per cent
is:
The future value of deposit in Bank B that offers an interest rate of 10 per cent is:
Meanwhile, the future value of deposit in Bank C that offers an interest rate of 12
per cent is:
The previous examples can also be applied on either the principal value or the time
period by assuming that the other variables are constant. You will discover that
the future value has a positive correlation with the time period (n) and the interest
rates (i) as shown in Figure 3.4.
Figure 3.4: Relationship between future value, time period and interest rates for RM100
Copyright © Open University Malaysia (OUM)
94 TOPIC 3 TIME VALUE OF MONEY
ACTIVITY 3.2
The process to determine the present value is the reverse process of determining
the future value. The relationship between these two processes is illustrated in the
time line as shown in Figure 3.5.
Example 3.4
Assume you expect to receive RM2,500 a year from now. How much is the present
value for RM2,500 if the discount rate or rate of return is eight per cent per year?
Refer to Figure 3.6.
How much must you invest if you expect to receive of RM2,500 in the period (a)
two years and (b) three years at a discount rate of eight per cent per year?
The present value of RM2,500 at a rate of eight per cent in period one, two and
three years are as follows (refer to Figure 3.7):
Figure 3.7: Present value of RM2,500 for period one, two and three years
If the discounting period is extended to tn, the principal amount that must be
invested is:
FVn
PV0 = (3.3)
(1+i)n
OR
As a basic guide on the use of the financial schedule, please refer to the extract on
the schedule of present value interest factor (PVIFi,n) in Table 3.2 to solve Examples
3.5 and 3.6.
Example 3.5
Assume you expect to receive RM3,999 in three years time. How much is the
present value for RM3,999 if the discount rate or rate of return is nine per cent per
year?
Example 3.6
You intend to accumulate RM5,713 in a bank savings account within four years.
How much savings must you deposit now if the interest rate offered by the bank
is 10 per cent per year?
Interest Rate
9% 10%
Period no.
1 0.917 0.909
2 0.842 0.826
3 0.772 0.751
4 0.708 0.683
5 0.650 0.621
Example 3.7
You intend to obtain a return of RM1,000 within three years in banks A, B and C
that offer different compounding interest rates of 8 per cent, 10 per cent and 12 per
cent. What is the principal value that you should make?
The principal value for Bank A that offers an interest rate of eight per cent is:
The principal value for Bank B that offers an interest rate of 10 per cent is:
The principal value for Bank C that offers an interest rate of 12 per cent is:
The previous examples can also be applied either in the future value or time period
by assuming that the other variables are constant. You will find that the present
value has a negative relationship both with the time period (n) and interest rates
(i) as shown in Figure 3.8. This graph explains that the principal value of RM1,000
that will be received in the future will decrease when the acceptance period is
extended. The rate of decrease for present value is higher with the increase in
discount rates or interest rates.
Figure 3.8: Relationship between present value, time period and interest rates
for RM1,000
SELF-CHECK 3.1
The examples stated clearly show that the future value of an amount of single cash
flow invested presently will increase from time to time with the existence of
specific interest rates. In reverse, a sum value of single cash flow that has been
determined in the future will decrease when time approaches zero (refer to
Figure 3.9).
A series of cash flow means that there are a series of receiving or payments of cash
that occur throughout the valuation period. Figure 3.10 lists several categories of
series cash flow.
3.4.1 Annuity
Annuity is a series of payment or receiving of the same amount at the same
intervals throughout the period of valuation. Therefore, a cash flow of RM5 each
month for one year is an annuity. While a cash flow of RM5 that is swap alternately
with a cash flow of RM10 each month for a year is not an annuity.
Annuity has a clearly stated starting point and an ending, in other words, annuity
cash flow would not be indefinite. Normally, annuity occurs at the end of each
period and this annuity is known as ordinary annuity. However, in some cases,
annuity occurs at the beginning of the period and this type of annuity is called
annuity due.
The finance manager often makes future planning for the company but he
usually does not know how much investment or savings that must be saved
continuously to accumulate the sum of money required in the future. The
future value of annuity is the number of annuity payments at a specific
amount (n) that will increase at a specific period based on a specific interest
rate (i).
Example 3.8
You had deposited RM100 at the end of each year for three years
continuously in the account that pays a yearly interest of 10 per cent. How
much is the future value of this annuity?
Figure 3.12: Time line for the future value of ordinary annuity for RM100
First step: Calculate the future value for t1, t2 and t3.
Second step: Total the three future values to get the future value of
ordinary annuity (FVA).
First step:
F1 = RM100 (1+0.1)1
= RM100 (1.1)
= RM110
F2 = RM100 (1+0.1)2
= RM100 (1.21)
= RM121
F3 = RM100 (no increase in the future value as the deposit was made at the
end of the third year).
Second step:
FVA3 = F1 + F2 + F3
= RM110 + RM121 + RM100
= RM331
The steps shown in the previous example take time to do even though it is a
simple example. In cases where the calculations for future value of annuities
are for a period of 20 or 30 years, it will be tedious to calculate as it involves
complicated calculations. Therefore, we can simplify the calculations by
using the following equation:
(1 + i)n – 1
FVA n = A (3.5)
i
Equation 3.5 is used to solve the future value problems that involve ordinary
annuity is by manual calculation. While Equation 3.6 is the solution formula
for ordinary annuity using schedule. Annuity future value schedule can be
obtained in Attachment C.
Example 3.9
Danon Company deposited RM5,000 at the end of each year for a period of
three years consecutively in an account that pays a yearly interest of 10 per
cent. What is the future value of this ordinary annuity?
A [ (1 + i)n 1]
FVA n
i
RM5, 000 [(1 + 0.10)3 1]
0.10
RM16, 550
FVA n = A (FVIFA i, n )
= RM5, 000
= RM5, 000 (3.310)
= RM16, 550
The time line for future value of ordinary annuity of RM5,000 for three years
at a rate of 10 per cent per year is shown as follows (refer to Figure 3.13):
Figure 3.13: Time line for future value of ordinary annuity of RM5,000
The equation of annuity due can be formulated with a little alteration to the
ordinary annuity equation that is by multiplying the equation of ordinary
annuity with (1 + i). This alteration is made because the cash flow for annuity
due occurs at the beginning of a period.
(1 + i) n – 1
FVA n A (1 + i) (3.7)
i
Example 3.10
Danon Company deposited RM5,000 at the beginning of each period for
three years consecutively in the account that pays yearly interest of 10 per
cent. How much is the future value for annuity due?
(1 + i)n – 1
FVA n A (1 + i)
i
[1 + 0.10)3 – 1] (1 + 0.10)
RM5, 000
0.10
RM18, 205
FVA n A (FVIFA i, n ) (1 + i)
RM5,000 (3.310) (1.10)
RM18,205
The time line for future value annuity due of RM5,000 for three years at an
interest rate of 10 per cent per year is shown as follows (refer to Figure 3.15):
Figure 3.15: Time line for future value annuity due of RM5,000
Copyright © Open University Malaysia (OUM)
106 TOPIC 3 TIME VALUE OF MONEY
From the previous solution, we found that the future value for annuity due
(RM18,205 in Example 3.10) is higher compared to the future value for
ordinary annuity (RM16,550 in Example 3.9). This is because for annuity due,
the deposit is deposited in the beginning of the period and therefore
generates more interest compared to the ordinary annuity where the deposit
is deposited at the end of the period.
For instance, a finance manager finds an annuity that promises four yearly
payments of RM500 starting from the current year. How much must be paid
by the finance manager to obtain this annuity? The principal amount that
must be paid by the finance manager is the present value of ordinary annuity.
The present value of ordinary annuity (PVAn) can be obtained by using the
manual equation (Equation 3.9) or by using the financial schedule in
Attachment D (Equation 3.10). Both the following equations refer to the
present value annuity (PVAn) equivalent to the annuity cash flow multiply
by the present value annuity factor.
[ 1 –[1/(1 + i)n ]
PVA n = A (3.9)
i
Example 3.11
Taming Company expects to receive RM3,000 at the end of each year for
three consecutive years. How much is the present value of this annuity if it
is discounted at the rate of six per cent per year?
[ 1 – [1 / (1 + i)n ]
PVA n = A
i
[ 1 – [1 / (1 + i)3 ]
= RM3,000
0.06
= RM8,019.04
PVAn = A (PVIFAi, n)
= RM3,000 (PVIFA6%,3)
= RM3,000 (2.673)
= RM8,019
The time line for present value ordinary annuity of RM3,000 for three years
at a discounted rate of six per cent per year is shown as follows (refer to
Figure 3.16):
Figure 3.16: Time line for present value ordinary annuity of RM3,000
1 – [1/(1 + i)n
PVA n = A (1 + i) (3.11)
i
Example 3.12 can help you to differentiate between ordinary annuity with
the annuity due for present value.
Example 3.12
Taming Company expects to receive RM3,000 at the beginning of each year
for three consecutive years. How much is the present value of this annuity if
it is discounted at the rate of six per cent per year?
The time line for present value annuity due of RM3,000 for three years at a
discounted rate of six per cent per year is shown as follows (refer to
Figure 3.17):
Figure 3.17: Time line for present value annuity due of RM3,000
As per the difference between ordinary annuity and annuity due for
future value, the solution for present value of annuity due (RM8,500 in
Example 3.12) is also higher compared to the present value of ordinary
annuity (RM8,019 in Example 3.11). This is because in annuity due, the
deposit is deposited in the beginning of the period and therefore generates
more interest compared to ordinary annuity.
Exponent is used in this equation because the last cash flow happens at the
end of the last period. Therefore, interest is not obtained for it. The Sigma
symbol ( ) is the mathematical symbol for a total of a series of value.
Manual equation
n
FVn Pt (1 + i)năt
(3.12)
t 1
If the solution by using the schedule is chosen, you can use Equations 3.2, 3.6
or 3.8 according to the suitability of the cash flow. This is because the
calculation of future value of irregular cash flow is a combination concept of
determining the value of money for single cash flow and also annuity.
Example 3.13
Bikin Fulus Company made a decision to deposit RM2,000 at the end of the
first and second year, withdrawing RM3,000 at the end of the third year and
depositing RM4,000 again at the end of the fourth year. How much is the
future value of these cash flows at the end of the fourth year if the annual
interest rate is 10 per cent per year?
Example 3.13 can be illustrated by using the following time line (refer
to Figure 3.18):
Step 1:
Find the future value of annuity for RM2,000 for two years (end of
second year).
Step 2:
Find the future value of RM4,200 at the end of the fourth year.
Step 3:
Find the future value at the end of the fourth year for the withdrawal
of RM3,000 that occurred at the end of the third year.
Step 4:
The present value cash flow is obtained by adding the result of Steps 2
and 3 with the final cash flow of RM4,000. As RM4,000 occurs at the last
period, there is no interest earnings from it.
Manual equation
n
PV0 Pt [1/(1 + i)t ] (3.13)
t 1
If the solution by using the schedule is chosen, you can use the formula in
present value of single cash flow, present value of ordinary annuity or
present value of annuity in advance according to the suitability of the type
of cash flow stated in the problem.
Example 3.14
Buat Pitih Company expects to receive RM1,000 at the end of the first and
second year, RM2,000 at the end of the third year and RM4,000 at the end of
the fourth year. How much is the present value of the cash flow if the yearly
interest rate is 10 per cent per year?
n
PV0 Pt (1 + i)t
t 1
[RM1,000][1/(1.10)1 ] [RM1,000][1/(1.10)2 ]
[RM2,000][1/(1.10)3 ] [RM4,000][1/(1.10) 4 ]
RM5,970.22
The time line for Example 3.14, the present value for derivation cash
flow is shown as follows (see Figure 3.19):
Figure 3.19: Time line for Example 3.14 (solution via manual equation)
Step 1:
Find the present value for annuity of RM1,000 for two years.
Step 2:
Find the present value for RM2,000 that occurs at the end of third year.
Step 3:
Find the present value for RM4,000 that occurs at the end of fourth year.
Step 4:
The present value cash flow is obtained by adding all the previous results
earlier (figure in bold). Figure 3.20 shows the time line for Example 3.14.
Figure 3.20: Time line for Example 3.14 (solution via schedule)
3.4.3 Perpetuity
Perpetuity is a series of cash flow that involves the same amount for each period
continuously. In other words, perpetuity is an annuity that has an infinity period.
An example of perpetuity is the payment of dividends for preference shares.
The concept for future value of perpetuity is illogical and cannot be used in making
financial decisions as the concept does not predict the period ending point; while
future value is something that can be expected. Instead, the concept for present
value of perpetuity can be applied in making financial decisions. For example, the
use of this concept to determine the present value for preference shares and
present value for pensions.
[ 1 – [1/(1 + i)n ]
PVA n = A (3.14)
i
Try to imagine what will happen if the value of n increases. The value of (1 + i)n
will also increase. This will cause 1/(1 + i)n to become smaller. When (n)
approaches infinity, the value of (1 + i)n will become extremely big, while the value
of 1/(1 + i)n will approach zero.
PV p = P/i (3.15)
Example 3.15
Sukehati Company issued securities that promised a payment of RM100 per year
at the yearly interest rate of eight per cent to the holders of that security. How
much is the present value for this cash flow?
PVp = P/i
= RM100/0.08
= RM1,250
The financial schedule does not provide the factor for present value of perpetuity
because perpetuity involves an infinity period. Therefore, the solution for
perpetuity cases can only depend on manual calculations.
Where
FV = Future value
PV = Present value
i = Interest rate
m = Frequency of compounding or discounting in a year
n = Number of years
Example 3.16
The future value of RM1 now after six years, using the interest rate of 10 per cent
per year with different compounding frequencies (refer to Table 3.3).
Example 3.17
The present value of RM1 received in six years from now, discounted at the interest
rate of 10 per cent per year with different discounting frequencies (refer to
Table 3.4).
The conclusions that can be made based on Examples 3.16 and 3.17 are:
(a) The higher the frequency of compounding, the higher the future value of
cash flow; and
(b) The higher the frequency of discounting, the lower the present value of cash
flow.
The new equation for future value and present value that is compounded and
discounted continuously are as follows.
Future value
Present value
The estimate number for the symbol e in Equations 3.18 and 3.19 is 2.72 (or more
accurately, 2.71828183).
Example 3.18
What is the future value for RM100 that is invested now for six years with an
interest rate of eight per cent per year and compounded continuously?
Manual solution:
Example 3.19
What is the present value of RM161.61 that will be received in six years from now
that is discounted continuously at an interest rate of eight per cent per year?
PVn = FVn (e–in)
= RM161.66 (2.72 -(0.08)(6))
= RM100
This topic explains the key conceptual and computational aspects of the time
value of money.
There are two types of interest: simple interest and compound interest.
Simple interest is the interest that will be paid or accepted based on the
principal amount.
Compound interest is the interest that will be paid not only on the principal
amount but also on any interest payable not withdrawn throughout its period
(accumulated interest).
Perpetuity is a series of cash flow that involves the same amount for each
period continously.
1. Salmah deposits RM100 in the savings account at Affin Bank with an interest
rate of five per cent per year for five years. How much would Salmah have
in the savings account at the end of the five-year period?
(a) Assume that you keep RM5,555 in the savings account at Affin Bank with an
interest rate of 15 per cent per year for five years. How much will you obtain
at the end of the five year period?
(b) If you keep RM4,321 in the savings account at Maybank with an interest rate
of seven per cent per year for two years, how much will you obtain at the
end of the two-year period?
1. You want RM1,100 in your account a year from now. How much investment
must you make now if the interest rate offered by the bank is 10 per cent?
2. Seri Sdn. Bhd. offers a low risk security that promises a payment of RM3,000
at the end of two-year period with an offer of 15 per cent interest rate per
year. What is the present value for RM3,000?
Use the schedule of present value interest factor to help you solve the following
questions:
(a) Assume that you are given the opportunity to purchase a low risk security
that promised a payment of RM127.63 at the end of five years with an interest
rate of five per cent per year. How much is the present value for RM127.63?
(b) You plan to accumulate RM6,213 in a bank savings account five years from
now. How much savings must you deposit now if the interest rate offered by
the bank is 12 per cent per year?
(a) Assume that you deposit RM100 into the bank at the beginning of the year
for three years in the savings account that gives five per cent interest rate.
How much can be obtained at the end of the third year?
(b) Mr. Yeoh deposits RM10,000 into the bank on 31 December each year for five
years at an interest rate of 10 per cent. How much can he obtain at the end of
the fifth year?
You are offered an annuity payment of RM100 at the end of each year for three
years and is deposited into the bank. The interest rate offered is five per cent per
year. How much is the present value of that annuity payment?
Consider the perpetuity that pays RM100 per year, with an interest rate of 10 per
cent. How much is the present value of this perpetuity?
1. What is the future value for RM260 that is invested now for three years at the
interest rate of 10 per cent per year and compounded continuously?
2. What is the present value for RM200 that will be received five years from
now and discounted continuously at the interest rate of six per cent per year?
3. Mr. Sarbat plans to invest RM3,000 a year in the Pension Investment Scheme
for a period of 15 years. Mr. Sarbat wants to know the result of the RM3,000
investment at the beginning of each year compared with the end of each year.
Calculate the value differences between the two types of cash flow if the
interest rate is eight per cent per year.
7. Mrs. Aimi plans to get a loan for a total of RM6,000 at the interest rate of 10
per cent from a kind-hearted money lender. The money lender agrees to
receive a sum of payment for the same amount at the end of each year for
four years. What is the size of payment that Mrs. Aimi must give to the
money lender each year?
8. What is the present value for RM400 that will be received in seven years from
now and discounted continuously at the interest rate of 10 per cent per year?
INTRODUCTION
Valuation is a very important concept in finance. The process of valuation takes
into consideration specific factors that can influence the value. This topic discusses
the general concept of valuation and the process of bonds valuation. This topic will
also touch the characteristics, rating, types and valuation of bonds, rate of yield to
maturity and the relationship between value and rate of yield to maturity.
Moreover, you will get some exposure on the basic concept of valuation. Also, we
will discuss the intrinsic value or economic value that has been identified as
present value of cash flow that is expected to be generated in the future by an
investment or asset.
4.1 VALUATION
Valuation of an asset is a subjective matter. Every individual has a different
perception of the value of a specific asset. The term „value‰ is also used in different
contexts.
There are individuals that value assets by referring to the companyÊs balance sheet.
The value obtained with this method is known as book value. However, if
valuation is made based on the price of the same asset found in the market, then
the value obtained by this method is known as market value. When a business is
in the process of liquidation and most of the assets will be auctioned by offering a
lower price to ensure that it can be sold, and then this sales price will be known as
liquidation value. Assets can also be valued based on the benefit that can be
obtained from the assets. This value is called the intrinsic value or economic value.
(b) Timing
To estimate cash flow, you must know the timing for each cash flow. For
example, you will make an investment after you expect that you will obtain
RM2,000 in first year, RM4,000 in second year and RM5,000 in third year.
Figure 4.1 shows the basic factors to determine the value of assets.
(a) From the aspect of amount – the higher the amount of cash flow, the better;
(b) From the aspect of timing – the sooner it is received, the better; and
(c) From the aspect of risk – the lower the level of risk, the better.
(a) Estimating the amount and timing of cash flows that would be received
(CFt);
(c) Calculating the intrinsic value of the assets that is, the present value of all the
cash flows that will be obtained from the asset (V).
In the earlier topic, you have learnt that the present value is obtained from the
following equation:
Fn
Pn 1
(1 i)n
by replacing:
(c) i to k;
CFt
Vt 1 (4.1)
(1 k)t
If the valuation period is more than a year (t > 1), the equation mentioned can be
expanded as follows:
Where:
CFt = Cash flow is expected to be received at time t.
V0 = Intrinsic value/present value of asset that will generate cash flow from
period 1 to n.
k = Required rate of return (rate of discount)
n = Period cash flow is expected to be received.
Equation 4.1a measures the present value for future cash flow and it is the basis
for the valuation process. It is very important as all the equations in this unit are
based on this equation.
SELF-CHECK 4.1
ACTIVITY 4.1
If you intend to buy land in Putrajaya, what is the value that you will
use? Why do you use that value?
4.2 BONDS
Bonds are long-term guarantee notes issued by borrowers. The bondholders will
receive interest at a fixed rate for a determined period. On the maturity date, the
bondholder will receive the interest and principal amount. The payment of fixed
interest on each period is the basic concept of annuity that we had discussed in the
earlier topic.
Figure 4.2 illustrates the concept of bonds in a time line. Based on the example in
Figure 4.2, these bonds have a maturity period of five years. It pays interest of
RM100 each year and has a face value of RM1,000.
(d) Indenture
Indenture is a legal contract between the trustees who represents the
bondholders with the company that issued the bond. Indenture specifies the
terms and conditions related to the issuance of the bonds.
In Malaysia, there are two rating agencies, RAM Holdings Berhad and the
Malaysian Rating Corporation Berhad (MARC). Both these agencies play
important roles in the ratings of all bonds and commercial notes issued, especially
in the private debt security market.
The valuations by RAM Holdings Berhad are stated in alphabets. For long-term
loans that is more than a year, the valuation of „AAA‰ indicates a high level of
credit trust while loans level between „AA‰ and „BBB‰ is generally regarded as a
prudent investment grade. Long-term loans rated as „BB‰ or lower are classified
as speculative grade.
The valuations by MARC are stated in symbols and numerical symbols. For long-
term loans, its valuation is within the range of AAA – D. For short-term loans, its
valuation is within the range of MARC-1 – MARC-4.
Ratings are done via the financial ratio analysis and cash flow analysis by looking
at the capability of the company to fulfil its specific obligations in bonds. Besides
that, other factors will also provide positive effects on the ratings of bonds. For
example, the level of funding with equity, operations that are profitable, low level
of variables in previous returns and the size of the company.
Valuation given on a bond will influence the returns required by the investors. The
lower the ratings of the bond, the higher the rate of return that is required for the
bond and vice versa. Therefore, the finance manager must be aware of the ratings
given as it will have an effect on the rate of return that must be paid to the
investors.
ACTIVITY 4.2
(b) Debentures
Debentures refer to the long-term loans that are not secured with assets but
depend on the ability of the company that issued the bonds to obtain earnings.
This type of bond has a higher risk to the investors as compared to secured
bonds. Therefore, the rate of return that is required by the investors is also
higher. This type of bond provides an advantage to the issuing company as no
property is charged. This enables the company that issued the bonds to maintain
its opportunity to borrow additional loans in the future.
SELF-CHECK 4.2
ACTIVITY 4.3
(a) Amount and Timing of Cash Flow that Will be Received by Investors
This refers to the payment of annual interest and face value or principal
amount.
SELF-CHECK 4.3
We also know that bond has a maturity date and it also pays interest at a rate that
is constant for a fixed period. Therefore, the equation for valuation of bonds is
obtained by modifying the previous equation to be as follows:
i i i i M
Vb 1
2
3
... n
(4.2)
(1 k b ) (1 k b ) (1 k b ) (1 k b ) (1 k b )n
OR
n
I M
Vb (4.2a)
t=1 (1 k b ) t
(1 k b )n
As bond pays interest at a fixed rate for a fixed period, we can also use the schedule
for present value interest factor of annuity (PVIFA) to calculate the value of bonds.
The equation for valuation of bonds using the PVIFA schedule is obtained by
modifying the basic equation of present value annuity. The following is the
equation for valuation of bonds using the PVIFA schedule.
Where:
Vb = Intrinsic value or value of bond
I = Coupon payment
n = Period of bond till maturity
kb = Rate of return required for the bond
M = Par value or face value of bond
PVIF = Present value interest factor
PVIFA = Present value interest factor of annuity
Example 4.1
Bond A has 10 years maturity period. The coupon rate is 10 per cent per year and
the interest is paid every year. The par value of the bond is RM1,000. The returns
required for the bond is eight per cent per year. What is the value of this bond?
Step 2: Determine the rate of return required to evaluate the cash flow risk of
the bond in the future. Assume that the rate of return required is 10 per
cent.
Step 3: Calculate the intrinsic value of the bond that is the present value of
interest that is expected to be received in the future and the payment of
the principal on the date of maturity, discounted at the rate of return
required by the investors.
OR
(Note: The difference between the answers that are calculated using the
equation and schedule PVIFA is small and is caused by the decimal
point. Both answers are acceptable.)
Figure 4.4: Calculating the value of bond using the time line
(a) Changes in the economic situation that causes the cost of long-term funds to
change as well; or
The increase in the cost or risk of long-term funds will increase the required rate
of return. Instead, the decrease in the cost or risk of long-term funds will reduce
the required rate of return.
There are three different situations that can be used to show the relationship
between the required rate of return and the value of the bond.
(a) Required Rate of Return is Larger than the Coupon Interest Rate (kb> i)
Example 4.2
Bond A has a maturity period of 10 years with the coupon interest rate of 10
per cent per year and interest payable every year. The face value is RM1,000.
The required return for this bond is 12 per cent per year.
Vb = PV (coupon payment) + PV (par value)
= I (PVIFAkb,n) + M (PVIFkb,n)
= RM100 (PVIFA12%,10) + RM1,000 (PVIF12%,10)
= RM100 (5.650) + RM1,000 (0.322)
= RM887
Where:
Vb = Value of bond
M = Face value or par value
V < M
In this situation, the value of the bond (Vb) is smaller than the par value,
M (Vb < M). If this bond is traded, its transaction will be at a price lower than
the par value. Therefore, it can be called a transaction at a discounted price.
(b) Required Rate of Return is Lower than the Coupon Interest Rate (kb< i)
Example 4.3
Bond A has a maturity period of 10 years with the coupon interest rate of 10
per cent per year and interest payable every year. The face value is RM1,000.
The required return for this bond is 8 per cent per year.
In this situation, the value of bond (Vb) is larger than par value (Vb > M).
If this bond is traded, its transaction will be at a price higher than par value.
Therefore, it can be called a transaction at a premium price.
(c) Required Rate of Return is Same Value with Coupon Interest Rate (kb = i)
Example 4.4
Bond A has a maturity period of 10 years with a coupon interest rate of 10
per cent per year and interest payable every year. The face value is RM1,000.
The required return for this bond is 10 per cent per year.
In this situation, the value of bond (Vb) is the same with the par value (Vb = M).
If this bond is sold or purchased, its transaction is at the same price with the par
value. Therefore, it can be called a transaction at par value.
Table 4.1 shows the conclusion on the relationship between the values of bond and
the required rates of return. The value of bond has an inverse relationship with the
required rate of return that is, if the investors require higher returns, the value of
the bond will decline.
As in examples 4.2 to 4.4, when investors required a return of 12 per cent compared
to the coupon rate of 10 per cent, the value of bond will fall below par, which is to
RM887 and is sold at a discount. On the other hand, the decrease in the required
rate of return that is 8 per cent compared to the coupon rate of 10 per cent will
cause an increase in the value or price of the bond to RM1,134.21 and it is sold at a
premium price. When the required rate of return is the same as the coupon rate,
the value of the bond is the same with the par value.
The current interest rate is used as the basis to the rate of return required by the
investors. Therefore, it has an inverse relationship with the value or price of the
bond.
The equation for interest compounded more than once a year is shown as follows:
FV
PV=
(1+i/m)nm
Where:
PV = Present value
FV = Future value
i = Interest rate
m = Frequency of compounding or discounting
n = Period
To calculate the value of bonds that pay interest twice a year, you have to:
(a) Change the annual interest (I) to interest twice a year by dividing (I) with 2;
(c) Change the annual required rate of return, kb, to each half yearly by dividing
kb into 2 (kb/2).
Therefore, the valuation equation for bonds with coupon payments of twice a
year is:
2n
I/2 M
Vb t
(4.3)
t 1 (1 k b /2) (1 k b /2)2n
OR
Where:
I = Coupon rate Par value
n = Period
kb = Required rate of return
Example 4.5
Maya Enterprise Company had issued bonds that have a maturity period of eight
years with a coupon rate of eight per cent that is payable every six months. The
par value of the bond is RM1,000. If the required rate of return is 10 per cent, what
is the value of the bond?
I
Vb (PVIFA kb/2,2N ) M(PVIFkb/2,2N )
2
RM80
(PVIFA10%/2,82 ) RM1,000(PVIF10%/2,82 )
2
RM40(PVIFA 5%,16 ) M(PVIF5%,16 )
RM40 (10.8378) RM1,000 (0.4581)
RM891.61
ACTIVITY 4.4
„Do not invest your money until you have fully understood all the
information related to the investment‰.
Yield to maturity or YTM is the rate or return that will be obtained by the investors
if the bond is held until maturity. This expected rate of return is also known as
YTM if the investors hold the bonds until its maturity period. Therefore, when we
refer to bonds, the terms expected rate of return and YTM are used
interchangeably.
YTM is the discount rate that equals the present value for all interest payments
and principal payment of bond with the present value of bond. It can be calculated
using the basic equation for valuation of bonds (equation 4.3b).
This discount rate can also be calculated using the PVIF schedule by a method of
trial and error. Through this method, different discount rates, k, will be applied in
the equation for valuation of bonds until the cash flow of present value of the bond
is similar to market value. If this rate is located between the rates found in the
schedule, the interpolation method will be used to obtain the exact value. To
explain this concept in detail, let us look at Example 4.6.
Example 4.6
Orlid Bhd. issued bonds that have a par value of RM1,000 with a coupon rate of 10
per cent per year and a maturity period of 10 years. The present price of the bond
is RM1,080. As the price of the bond is higher than the par value (P0 > M), then the
rate of YTM is smaller than the coupon interest rate (k < I). This shows that the rate
that must be found must be lower than 10 per cent. To begin the process of looking
for the discount rate, the rate of nine per cent will be used.
When we use the discount rate of nine per cent, the value of bond obtained, that is
RM1,064.17, is lower than the market value, that is RM1,080. To increase the value
we are searching for, the rate of discount must be decreased to eight per cent.
When we use eight per cent as the discount rate, the value of bond obtained is
more than its market value. This shows that the rate of YTM is between eight per
cent and nine per cent as illustrated in Table 4.2.
Table 4.2: Searching for the Values of Bond by Using the Trial-and-Error Method
Rate Value
Eight per cent RM1,134.21
YTM RM1,080
Nine per cent RM1,064.17
Next, use the interpolation method to obtain the rate of YTM more accurately (refer
to Table 4.3):
Step 1: Calculate the difference between the value of bond at the rate of eight
per cent and nine per cent.
Step 2: Calculate the difference between the value required that is the rate of
YTM with the value of the bond at a discount rate that is lower, that is
eight per cent (disregard the symbol of minus or plus).
Step 3: Divide the value obtained in Step 2 with the result obtained in Step 1.
Step 4: Add to the value calculated with the rate of discount that is lower and
multiply it with the gap in discount rate to obtain the rate of YTM (refer
to Table 4.3).
RM54.21
YTM 8% (9% 8%)
RM70.04
8% (0.774 1%)
8.774%
Besides the interpolation method, you can also use the estimation method to
calculate the rate of YTM by using the following equation:
M P0
i
YTM n (4.4)
M P0
2
Where:
i = Coupon rate
M = Par value
P0 = Market value of bond
n = Number of years for bond until maturity
Furthermore, by using equation 4.4, you can obtain the rate of YTM as follows:
RM1,000 RM1,080
RM100
YTM 10
RM1,000 RM1,080
2
0.0885
8.85%
Through this estimation method, we find that the rate of YTM is 8.85 per cent. This
answer is not as accurate as when we use the trial-and-error method and
interpolation method that is 8.774 per cent.
Figure 4.5 shows the movement of the bond value based on the calculation from
Table 4.1. The required rates of return of 12 per cent, 10 per cent and 8 per cent are
assumed constant throughout the 10 years for bond maturity and the par value is
assumed to be the same that is RM1,000.
(a) When the required rate of return is the same as the coupon rate of the bond,
that is 10 per cent, the value of bond remains constant on maturity period,
that is RM1,000;
(b) When the required rate of return is 12 per cent, the value of the bond
increases from RM887 to RM1,000 when time passes and approaches the
maturity period; and
(c) Finally, when the required rate of return is eight per cent, the premium value
of the bond decreases from RM1,134.21 to RM1,000 on maturity period.
This shows that when the required rate of return is assumed constant until
maturity, the value of the bond will reach par value of RM1,000 on maturity date.
Therefore, the bondholders are always aware of the increase in interest rate. The
shorter the maturity period of the bond, the lower the response of market value on
the changes to the required rate of return. In summary, a shorter maturity period
will have lower interest rate risk compared to long-term bonds with the
assumption that the coupon rate, par value and frequency of interest payment are
the same.
Table 4.4 shows the value of the bond with different required rate of return and
different maturity period (summary of examples 4.2 and 4.3).
Table 4.4: Effect of BondsÊ Maturity Period on Different Required Rate of Return
(a) When the required rate of return decreased from 10 per cent to 8 per cent, the
value of bond with a maturity period of 10 years will increase by RM134.21;
meanwhile, the value of bond with a period of maturity of five years will
only increase by RM79.87; and
(b) When the required rate of return increased from 10 per cent to 12 per cent,
the value of the bond with a period of maturity of 10 years will decrease by
RM113.16. Meanwhile, the value of the bond for five years will decrease by
RM72.18.
Based on the table and explanation mentioned, it is clear that the changes to
interest rate has a bigger effect on the bonds with a longer maturity period
compared to bonds that have shorter maturity period.
Ordinary shares do not have maturity period; it will remain forever as long as the
company is still in operation. It is the same from the aspect of dividend payment,
it is unlimited. Before dividends are paid, it must be announced earlier by the
companyÊs board of directors. If the company goes bankrupt, the ordinary
shareholders, who are the owners of the company, cannot make any claims on the
assets before the claims by the creditors (including bondholders) and preference
shareholders are fulfilled.
indirect earnings because the earnings obtained are not distributed to the
ordinary shareholders but are used for reinvestment with the hope of
increasing the value of the company.
The voting procedures involve two methods, which are majority voting and
collective voting. Majority voting is the voting where each share owned
grants one right to vote to the shareholder and each position in the board of
directors will be voted separately. Therefore, the majority shareholders will
have the opportunity to select all the members of the board of directors.
Through collective voting, each share owned grants a voting right equivalent
to the number of positions contested. Shareholders can choose to use all their
rights to vote a particular candidate or divide it among several selected
candidates. This method gives a chance to the minority shareholders to
appoint members of the board of directors who will represent them.
SELF-CHECK 4.4
(b) Capital gain – the difference between the selling price and the purchase price
of shares.
Dividends receivable depends on the profit of the company and the decision of
management to pay dividends or to retain earnings for the purpose of
reinvestment. The amount of dividend receivable is also not the same; it depends
on the companyÊs profit and the rate of growth.
In general, the growth of the company has a direct implication on the dividends
payable and the value of shares. The growth of the company can be achieved
through various ways. For example, through loans, issuance of new shares or by
merger with bigger and more established companies. Normally, a company will
experience growth by using the new funding such as the issuance of bonds and
ordinary shares.
The growth of the company can also be achieved by internal growth; by retaining
a portion or all of the companyÊs profit for the purpose of reinvestment. Retaining
profit is a form of investment by the existing ordinary shareholders.
To illustrate more clearly on the internal growth, assume that the return on equity
of Meru Company is 18 per cent. If the management decides to pay all the profits
as dividends to the shareholders, this means that there will be no internal growth
for the company. If the company retains all its profits, then the shareholdersÊ
investments in the company will grow in the same amount as the profit retained,
which is 18 per cent. If the company only retains 50 per cent of its profits for
investment purposes, then the growth of the company will also be half of that,
equivalent to nine per cent. In general, this relationship can be concluded as
follows:
g = ROE r (4.5)
Where:
g = Rate of growth of earnings in the future and internal growth of
shareholdersÊ investment in the company
ROE = Return on equity (profit after tax/total equity)
r = Percentage of profit retained by company
Therefore, if the company retains 25 per cent of its profit, then the value of shares
will increase to 4.5 per cent.
g = 0.18 0.25
= 0.045 or 4.5%
The process of valuation of ordinary shares involves three steps (refer to Table 4.5):
Step Description
1 Assume the cash flow that is expected to be received in the future, which is the
amount of dividend and the selling price of the shares at the end of the period.
2 Estimate the cash flow required by investors by taking into consideration the
risk of expected cash flow.
3 Discount the dividend that is expected to be received and the price of shares at
the end of the period at the present value with the rate of return required by the
investors.
Example 4.7
Assume an investor plans to buy shares in Meru Company. It expects that the
dividend payable will be RM0.15 at the end of the year. It believes that the shares
can be sold at the price of RM2.40 after one year of holding. What is the value of
MeruÊs shares if the required rate of return is 12 per cent?
By using the basic equation of present value and following the steps mentioned,
the value of the shares is:
Fn
P
(1 i)n
RM0.15 RM2.40
1
(1 0.12) (1 0.12)1
RM0.13 RM2.14
RM2.27
Where:
Vcs = Present value of ordinary shares
D1 = Cash dividend that is expected to be received at the end of the period
P1 = Price of shares that is expected at the end of the period
Kcs = Required rate of return for the shares
If the holding period is more than one or infinity, with a little modification to
equation 4.2, the valuation model of ordinary share is as follows:
D1 D2 Dn D
Vcs ...
(1 k cs ) (1 k cs )
1 2
(1 k cs ) n
(1 k cs )
(4.7)
Dt
t 1 (1 k cs )
t
Dividends are a part of the companyÊs earnings. When the earnings of a company
fluctuate throughout its period of operations, the risk will increase and this will
then influence the price of the companyÊs shares. To reduce the risk assumed by
investors, the company normally pays dividends based on the long-term growth
of the company. The valuation model for ordinary shares mentioned can be
applied in three levels of growth, which are:
D1 D2 Dn
Vcs ... (4.8)
(1 k cs ) (1 k cs )
1 2
(1 k cs )n
Copyright © Open University Malaysia (OUM)
152 TOPIC 4 VALUATION OF SECURITIES
When D1 = D2 = ⁄ = Dn, this shows that the cash flow is in perpetuity as the
cash flow obtained is the same amount for an uncertain period.
With zero growth, the value of ordinary shares is the same with the present
value of perpetuity for D1. By using the basic equation of perpetuity as a
guide, equation 4.8 can be summarised as follows:
D1
Vcs = (4.9)
k cs
Example 4.8
Rias Company has been operating for many years in the fast food industry.
Lately, the company had paid dividends of RM0.20 per share to its ordinary
shareholders. Based on the sales and current earnings of the company, the
management expects the dividends to maintain in the future. If the required
rate of return is 12 per cent, what is the value of shares for Rias Company?
D1
Vcs
k cs
RM0.20
0.12
RM1.67
Where:
Dt = Dividend for period t
Dt–1 = Dividend that was paid in the previous year
g = DividendÊs rate of growth
By using equation 4.10, we can find the dividend for any given year.
D1 = D0 (1+g)
D2 = D1 (1+g)
= D0 (1+g) (1+g)
= D0 (1+g)2
D3 = D2 (1+g)
= D0 (1+g)2 (1+g)
= D0 (1+g)3
D4 = D3 (1+g)
= D0 (1+g)3 (1+g)
= D0 (1+g)4
By using the basic method to estimate the dividends in the future, we can
obtain the present value of the shares (Vcs) by using equation 4.6.
Step 1: Find the cash flow that is expected to be received in the future
(dividend).
Step 2: Calculate the present value for all dividend payments; and
present value of dividends that are expected to be received in the
future.
D 0 (1 g) D0 (1 g)2 D 0 (1 g)t
Vcs ... (4.11)
(1 k cs ) (1 k cs )2 (1 k cs )t
D1
Vcs = (4.12)
k cs g
Formula 4.12 is better known as the Gordon growth model (GGM), named
after Myron J. Gordon, the person who created and popularised the equation.
Equation 4.12 is used to find the present value of ordinary shares that
experienced a constant rate of growth. In theory, the required rate of return
(kcs) must be bigger than the value of the rate of dividend growth (g). If the
required rate of return is lower than the rate of dividend growth, you will
obtain a negative dividend and the value of the shares cannot be determined.
In a real situation, if the investor expects the dividend will increase at a
higher rate, then the required rate of return will also be higher than the rate
of dividend growth.
Example 4.9
BBB Company paid dividends of RM0.20 at the end of last year and is
expected to pay cash dividends every year starting from now until forever.
The rate of growth for each year is 10 per cent, while the rate of return is 15
per cent.
Figure 4.6 shows the dividend for a company that experienced inconstant
growth. Dividends are expected to increase by 25 per cent for the first three
years, after which, the growth rate is expected to fall to six per cent a year for
a rather long period. The value of shares for this company is the same with
the present value of the dividends that are expected in the future, as shown
in equation 4.6. It also involves three steps:
(i) Calculate the present value of dividends for the entire period of
inconstant growth;
(ii) Calculate the share price at the end of the period of inconstant growth,
which is at the point it changes to constant growth, next discount this
price at present value; and
(iii) Add the present value obtained from step 1 and step 2 to obtain the
intrinsic value, Vcs.
Example 4.10
By using the illustration in Figure 4.6, calculate the present value of ordinary
shares that experienced inconstant growth. Assume the following five
information are given:
Kcs = Rate of return required by investors (12 per cent)
n = Period of inconstant growth (three years)
gs = Rate of dividend growth throughout the period of inconstant growth
(25 per cent)
gn = Fixed rate (six per cent)
D0 = Amount of the final dividend paid by the company (RM0.20 per share)
Calculations:
D1 = D0 (1+g)
= RM0.20 (1+0.25)
= RM0.25
D2 = RM0.25 (1+0.25)
= RM0.3125
D3 = RM0.3125 (1+0.25)
= RM0.3906
Step 2: The price of shares is the present value of dividend from first year
to infinity; therefore, it is required to obtain the value of dividend
at fourth year, D4, by using the constant growth rate of
gn = 6%.
D4 = RM0.3906 (1+0.06)
= RM0.414
Next, we use the equation for constant growth rate to find the
price at third year that is the present value of dividend from
fourth year to infinity.
D4
P3
k cs g n
RM0.414
0.12 0.06
RM6.90
Step 3: Discount the cash flow for first year to third year and the present
value of dividend at fourth year at the required rate of return, kcs
= 12 per cent, to obtain the intrinsic value for ordinary shares.
The value of RM6.90 stated in Figure 4.7 is the second cash flow
at third year. The shareholders can sell it at third year at the price
of RM6.90 or in other words, it is the present value of dividend
cash flow from fourth year to infinity.
The rate of return is calculated based on the value or price of shares and dividends
that are received. The equation of share valuation can still be used to estimate the
expected rate of return for ordinary shares. However, this equation must be
modified as the value required is the required rate of return or the rate of return
used to discount cash flow.
The expected rate of return is also shown for the three aspects of growth:
D
Vcs (4.13)
k cs
As we are looking for the value for the rate of return, the equation mentioned
can be modified as follows:
D
K cs (4.14)
Vcs
Example 4.11
Cergas Maju Company has just sold its ordinary shares at the price of RM2.30
per share. Last year, the company paid dividends of RM0.25. Based on the
economic situation and the current developments in the company, the
management expects that the company will not experience growth for a long
period of time. What is the expected rate of return for the shares of Cergas
Maju Company?
D
K cs
Vcs
RM0.25
RM2.30
10.87 per cent
D1
Vcs (4.15)
K cs g
As we are looking for the value for the required rate of return, the equation
mentioned can be modified as follows:
D1
K cs g (4.16)
Vcs
From this equation, the required rate of return for ordinary shareholders is
equivalent to the rate of return for dividend added with the growth factor.
Even though the rate of growth (g) is applied to the rate of growth for
dividend of the company, assume that the value of shares is also expected to
increase at the same rate. This is because (g) represents the percentage of
annual rate of growth for the value of shares. In other words, the rate of
return required by investors is determined by dividends received including
capital gain, as reflected by the expected percentage rate of growth in the
share price.
Example 4.12
The ordinary shares for Maju Jaya Company were recently sold at the price
of RM3.38. The company has just paid dividends of RM0.30 per share and is
expected to experience constant growth of 8.5 per cent. If you purchase these
shares in the market, what are the returns that you would expect to receive?
D1
K cs g
Vcs
RM0.30 (1 0.085)
0.085
RM3.38
0.1813 or 18.13 per cent
ACTIVITY 4.5
There are two methods for the redemption of preference shares that are
normally used and they are:
ACTIVITY 4.6
(a) Assume the amount and timing of the cash flow that will be received from
the investment of the preference shares;
(b) Calculate the risk level of cash flow that is expected to be received and then
determine the rate of return required by the investors; and
(c) Calculate the intrinsic value of preference shares by discounting all the cash
flow that is expected to be received by using the required rate of return.
As preference shares do not have maturity period, the dividends are expected to
be received continuously until infinity. Therefore, the equation to calculate the
value of preference shares is as follows:
Annual dividends
Value of shares =
Required rate of return
(4.17)
D
Vps =
k ps
Example 4.13
The annual dividend that is expected to be received is RM0.36 per share. The rate
of return required by investors is seven per cent. Calculate the value of these
preference shares.
RM0.36
Vps
0.07
RM5.14
D
k ps (4.18)
Vps
Example 4.14
Cher Mate Company sold its preference shares at the price of RM5.50 and pays
dividends of RM0.25 per share. What is the expected rate of return if you
purchased the shares at market price?
D
k ps
Vps
RM0.25
RM5.50
4.54 per cent
ACTIVITY 4.7
Understanding the concept of value and having skills in valuations are very
important to assist the manager in making financial decisions for the company.
It is in accordance with the objective of the company which is to maximise the
shareholdersÊ wealth.
In the valuation of bonds, you will obtain the intrinsic value, which is the actual
value or true value of an asset and this value is emphasised in finance. This
value will then be compared to the selling price of the bonds in the market.
If the selling price of the bond in the market is higher than the intrinsic value,
the bond is said to be overvalued and if the reverse occurs, the bond is said to
be undervalued.
The yield to maturity (YTM) can also be the basis in making investment
decisions as it is the rate of return that can be expected if you hold a bond until
its maturity date. This rate will then be compared with the rate of return
required by investors. If this rate is higher than the required rate of return, then
the investment is a good one.
Ordinary shares are more important sources of funding and the usage is wider
than preference shares.
The objective of valuating ordinary shares and preference shares is the same
with the objective of valuating bonds, that is to find the intrinsic value or true
value of shares to assist in the decision-making on funding or investing.
The rate of return that is expected concerns the returns to be received from the
investment in ordinary shares and preference shares. Knowing the expected
rate of return receivable is also important as it influences the funding and
investment of the company.
2. What are the three main elements in the valuation process of assets?
1. Calculate the value of a bond that has a maturity period of 12 years with a
face value of RM1,000. The coupon rate is eight per cent and the required rate
of return is 13 per cent.
2. Calculate the value of a bond that has a maturity period of eight years with
a par value of RM1,000. The coupon rate of 12 per cent is payable twice a year
and the required rate of return is 10 per cent.
3. How do coupon payments of more than once a year affect the value of the
bond?
Bond A has a par value of RM1,000 and pays interest of RM82 per year. The
maturity period for Bond A is five years and the present market price is RM720.
How much is the YTM for Bond A? Use the trial-and-error method as well as the
estimation method to obtain the YTM.
A. i
B. ii
C. i and ii
D. iii and iv
3. Bonds were sold at _________ when the interest rate (coupon) is more than
the required rate of return; sold at _________ when the interest rate is lower
than the required rate of return; and were sold at _________ when the
interest rate is the same with the required rate of return.
(i) Mortgage bond is a bond that is secured with property where the value
of the property usually exceeds the value of bond.
(iii) Euro bond is a bond that is issued in one country using the currency of
the bond issuersÊ original country where the principal and interest
payments are according to the original countryÊs currency.
(iv) Par value is the value of cash flow that is expected to be received by the
bondholders every year.
A. iv
B. i and ii
C. ii and iv
D. i, iii and iv
6. How much is the value of a bond with a par value of RM1,000, pays interest
of RM80 per year and matures in a period of 11 years? Assume that the
required rate of return is 12 per cent.
7. Indah Air Berhad issued bonds that will mature in a period of 10 years. These
bonds pay interest twice a year at a rate of eight per cent and the par value of
the bond is RM1,000. If the yearly required rate of return each year by investors
is six per cent, what is the present market value of the said bond?
8. Bonds with a par value of RM1,000 were issued by KEE Company and have
another 15 years before reaching the maturity period. The coupon rate
promised is five per cent per year, paid twice a year. The market interest rate
of bonds with similar risk level with this companyÊs bond is six per cent.
What is the present market value of this bond?
9. Ms. Nadia bought bonds with a par value of RM1,000 at a price of RM950 per
share. These bonds pay a coupon rate of nine per cent per year, paid yearly
and will mature in another two years. Calculate the YTM for this bond.
10. Company X has issued bonds with a par value of RM1,000 and a maturity
period of three years. The yearly coupon rate offered is 10 per cent. Rating
Agency Malaysia Berhad (RAM) has given a rating of AAA to the bonds of
Company X.
(a) If the required rate of return is 13 per cent, what is the market value of
this bond?
(b) If the bonds were sold at the price of RM975.98, what are their YTM?
12. As a risk averse investor, would you choose, the long-term bonds or short-
term bonds to protect the effect of interest rate on bonds?
1. What are the two forms of returns that will be obtained by ordinary
shareholders on their investments?
3. TAB Company has just paid dividends of RM0.50 to its shareholders. The
company expects dividends to experience a remarkable growth rate of 15 per
cent for the period of three years from now and subsequently will experience
a constant growth rate of four per cent. The rate of return required by
investors is 12 per cent. What is the price of TAB CompanyÊs shares?
5. Ordinary shares of Mesra Company had just been sold at the price of
RM2.30 per share. The company expects to experience a constant growth
rate of 10.5 per cent and the dividend at the end of the year is expected to be
RM0.25.
(a) What is the expected rate of return for the shares of Mesra Company?
(b) If the required rate of return is 17 per cent, will you buy those shares?
A. i
B. i and ii
C. ii and iii
A. Par value
B. Risk-free rates
A. devalued; buy
B. undervalued; sell
7. What is the value of preference shares if the dividend rate is 16 per cent of its
par value of RM10? The required rate of return is 12 per cent.
8. You own 150 units of preference shares of Mapa Company. These shares had
just been sold at the price of RM3.85 per share and the annual dividend is
RM0.35.
9. Maju Company had just paid dividends of RM1.32. If the growth rate is
expected at seven per cent perpetually and the rate of return required by
investors is 11 per cent, what is the price of Maju CompanyÊs shares?
10. Chips Computer Sdn. Bhd. had just paid dividends for ordinary shares of
RM1.15. For the next two years, the company is expected to experience high
growth as high as 15 per cent and 13 per cent for the third year and
consequently with a fixed rate of six per cent. The required rate of return for
the companyÊs shares is 12 per cent. Calculate the value of shares for Chips
Computer Sdn. Bhd.
11. Recently, Tenun Company had just issued its ordinary shares at the price of
RM4.05 per share. Dividend of RM0.25 per share is expected to be paid at
the end of this year and is expected to experience a fixed growth rate of
seven per cent per year. What is the required rate of return for these shares?
12. Last year, Primax Company paid dividend of RM0.40, and this year the
dividend is expected to experience a growth rate of 10 per cent. The
company had just paid dividend of RM0.44. Through a new technique in
producing its products, Primax expects to obtain high achievement in the
short term that is, at 25 per cent per year for the first three years. After this,
the growth is expected to return to normal for a long period, that is 10 per
cent perpetually. If investors required 15 per cent rate of return, what is the
price of the companyÊs shares today?
13. If Cabin Company pays dividends as much as RM1 per year for its
preference shares and the required rate of return is 12 per cent, what is the
value of these preference shares?
14. What is the rate of return required for preference shares if the dividends
payable every year is RM0.15 with a par value of RM4? These shares had
just been sold at the price of RM5.
INTRODUCTION
The modern portfolio theory was introduced by Harry Markowitz in the year 1952.
According to this theory, risk and return cannot be separated. The higher the risk,
the higher the expected return. In 1964, this theory analysis has been further
developed by William F. Sharpe to form another theory that is very useful in the
field of finance that is, the capital asset pricing model (CAPM).
In this topic, you will learn the risk and return from the perspective of capital
contributors or shareholders. According to the research on the habits of investors
that were conducted by Markowitz, capital contributors will make valuation on
returns before making investment. Subsequently, they will make analysis on the
changes in returns as a measurement of risk.
Copyright © Open University Malaysia (OUM)
TOPIC 5 RISK ANALYSIS 175
As a smart investor, you will have to analyse risk-return before making investment
decisions. This analysis is to determine the minimum rate of return that is
appropriate in balancing the risk level that you are willing to accept. The minimum
rate of return is also known as nominal rate of return or required rate of return.
The return that is required by an investor might be the same or different compared
to another investor. The rate of return is normally used as a guide by investors on
whether to buy or sell a financial asset in the market. A rational investor will
normally buy the financial asset if the expected rate of return is higher or equal to
the required rate of return.
SELF-CHECK 5.1
The concept of probability is a statistics term that is used to predict the occurrence
of an uncertain occurrence. In other words, probability is the numerical figure that
measures the relative frequency of an occurrence in a specific period. Based on
probability, you can make a rather effective decision that can be adopted.
(b) The total overall probabilities are equal to 1 per cent or 100 per cent;
(c) The value 0 shows the probability of a specific occurrence that definitely
would not occur;
(d) The value 0.1 shows the probability of a specific occurrence occurring is 10
per cent; and
(e) The value 1 shows the probability of a specific occurrence that would
definitely occur.
Example 5.1
Nusa Company is currently considering two alternative investments, either to
embark on a project to rear fish (PRF) or project to rear sheep (PRS). The following
are the discrete probability distribution of returns for both investment alternatives
(refer to Table 5.1):
Figure 5.1: Discrete probability distribution for the prediction of returns for PRF and PRS
If Nusa Company can predict the matching of probability and return continuously
for both projects, the outline of probability distribution and return from both
projects can roughly be illustrated in Figure 5.2.
Figure 5.2: Continuous probability distribution for the prediction of returns for
PRF and PRS
From the aspect of its concept, the steeper the probability distributions graph on
investment return, the riskier the said investment. A steep graph shows that the
probability distribution gap of return is bigger. The probability distribution gap is
the difference or variation between the estimated highest return and the estimated
lowest return. The smaller the differences in value, the lower the estimated risk
and conversely, the higher the gap, the higher the risk of an investment.
Figure 5.1 shows that the probability distribution gap of return for PRS is bigger
(RM18,000 – RM2,000 = RM16,000) compared to PRF (RM12,000 – RM8,000 =
RM4,000). Meanwhile, Figure 5.2 shows that the probability distribution of return
for PRS is flatter compared to the probability distribution of return for PRF.
Therefore, you can conclude that PRS has a higher risk compared to PRF.
n
X X t Pt (5.1)
t–1
OR
n
r rt Pt (5.2)
t–1
Where:
n
2 (ri r )2 Pi (5.3)
i=1
n
(ri – r)2 Pi (5.4)
i=1
Where:
σ 2 = Variance
σ = Standard deviation
It is also used if a situation arises where the financial asset of A produces return
that is higher than the financial asset of B; but at the same time, the financial asset
of A has higher risk compared to the financial asset of B. The higher the value of
CV, the higher it will be for the level of risk for each unit of return.
CV (5.5)
r
5.2.6 Covariance
The use of covariance can explain to you the relationship of returns among the
financial assets that can be compared. In other words, covariance measures how
far two random variables are different from each other. The following are the three
types of covarience:
(a) The value of positive covariance shows that one of the random variables
states a value of more than mean, while the other random variable is also
inclined towards the value of more than mean;
(b) The value of negative covariance shows that one of the random variables
states a value of more than the mean, while the other random variable will
incline towards the value of less than mean; and
(c) The value of zero covariance shows that no pattern had been formed between
the two variables. The covariance for the two random variables (r1, r2) is
usually written as Cov (r1,r2) of sr1r2.
n
Cov (r1 , r2 ) Pi (ri1 r1 ) (ri2 r2 ) (5.6)
i=1
Cov (r1 , r2 )
Corr (r1 , r2 ) (5.7)
r1 , r2
Example 5.2
Financial Asset A
Financial Asset B
(b) Variance
Financial Asset A
Financial Asset B
Financial Asset A
Financial Asset B
Meanwhile, unsystematic risk or risk that can be diversified is a risk that only has
effect on the financial assets of specific companies or group of related companies.
This risk is unique or different among the companies (depends on the nature of
the business). It comprises business risk (operations) of the company and financial
risk of the company. These risks can be distributed or reduced by diversification
in investments.
SELF-CHECK 5.2
n
rport w1 ×r1 w 2 ×r 2 ⁄ w n ×rn (5.8)
i=1
Where:
rport1. = Expected rate of return for portfolio
The portfolio risk refers to the variability of expected returns or average returns
from investments in the portfolio. The effects from diversification caused the
portfolio risk to become smaller as compared to the risk of individual assets
(portfolio components). The total reduction of risk (through diversification)
depends on the correlation of an asset return with other assets return in the
portfolio that is measured with the coefficient correlation.
For data based on time series, the portfolio formula for standard deviation is
modified as follows:
portf.
n
P n (rportf. in a specific economic situation rportf. for all securities in the portf.)2
i=1
(5.9)
Example 5.3
Investment portfolio is made up of 50 per cent of financial asset A, 25 per cent of
financial asset of B and the remaining 25 per cent of financial asset C.
Financial Asset A
Financial Asset B
Financial Asset C
= 9.8%
(c) Variance
Expected portfolio return during a strong economic condition:
= 11.026 9.02
= 4.477%
In the capital market, there are many combinations of assets that have uncertain risk-
return levels. Therefore, investors have a chance to choose and diversify the
investment combinations or portfolios that consist of risky and non-risky assets.
Non-risky asset refers to asset that has a standard deviation equals to zero. In other
words, the actual return is the same as the expected return. In reality, there would
not be any asset that is totally free from risk. However, there are assets with very
low risks. For example, treasury bills issued by the government. Although these
treasury bills are not totally risk-free, their returns are guaranteed by the
government; hence, they are categorised as non-risky assets.
According to the CAPM concept, an investor will choose any combination of assets
that are risky and non-risky in an efficient portfolio along the capital market line
(CML). The reason for choosing this portfolio is to create a situation of an optimum
risk-return replacement. CML is a straight line graph that is tangent with the
efficient frontier curve (refer to Figure 5.4).
This graph explains the connection between the value of rate of return and
standard deviation. At y axis, the straight line is known as CML, starting from the
point marked rf, which is the return of risk-free asset and subsequently, it touches
the efficient frontier curve (that is the market portfolio known as M).
The market portfolio is the portfolio that contains all securities in the market. The
overall unsystematic risks in the market portfolio has been distributed or reduced
to the lowest level. The balance is the systematic risks. The possibility of these
systematic risks to be distributed is very slim or in theory, it is categorised as risks
that cannot be distributed. M is the risky portfolio that is the best to be chosen
compared to the other risky portfolios in the efficient frontier curve but in reality,
it is not possible for you to own a portfolio containing all the securities in the
market.
The entire portfolio along the CML is a combination of risk-free assets and risky
portfolio that will produce the same risk and return in investments if made in risk-
free assets and market portfolio M. When CML is formed, it is up to the investors
to choose any combination of investments on the CML. This is because based on
the gradient of the CML, any of the combinations will provide the same risk-
return.
The gradient of the CML can measure the amount of expected return for a unit of
total risky investment. The formula is as stated in equation 5.10:
rm rf
Gradient of CML (5.10)
σ
Each of these risky assets has a combination of systematic and unsystematic risks.
Therefore, when this portfolio is formed, the unsystematic risk can be fully
distributed. As a result, the only systematic risk left accumulated is due to the
combination of systematic risk from each of the risky assets of A, B, C and D.
You can measure the systematic risk by using the coefficient beta (β) that is the
relative shares diversifiable index. The following are the indicators that are used
to interpret the results of beta multiplier:
(b) = 0.5: The level of securities risk is half of the market risk;
(c) = 1.0: Securities have the same level of risk as the average market
risk; and
(d) = 2.0: The level of securities risk is twice the average market risk.
The systematic risk for each risky asset portfolio is the total risk that contributes to
the risky market portfolio. Therefore, the systematic risk of the asset influences the
return that is expected in the market. However, how do you know how much is
the return payable on the willingness to receive a certain amount of systematic
assets risk?
Total expected return for a unit of risk that is stated previously, actually can be
measured by the CML gradient that had been learnt in the previous subtopic.
Therefore, you are able to determine the risk premium for a risky asset, for
example asset A, using equation 5.11.
rm rf
{[Corr (A, M)] A } (5.11)
m
Cov(A, M)
A (5.12)
M2
After each of the beta multiplier for the risky assets portfolio had been calculated,
you will determine the beta for the entire investment portfolio. Your calculation is
based on equation 5.13.
n
portf. Wi Bi (5.13)
i =1
Example 5.4
Assume you have determined the beta multiplier including the weighted
investment for each of the risky financial assets. Based on this information, you
can then calculate the portfolio beta multiplier for the investment of assets X, Y
and Z (refer to Table 5.2).
Table 5.2: Portfolio Beta Multiplier for the Investment of Assets X, Y and Z
Equation 5.14 is the basic formula for CAPM where the expected return for risky
asset A is the sum return for risk-free assets and risk premium for risky assets A.
This equation shows how SML connects the expected returns for risky asset A with
the beta of risky asset A.
rA rf (rm rf ) A (5.14)
Assume that there is an investment portfolio that comprised all the securities in
the market. This type of portfolio is known as market portfolio where the expected
return for this portfolio is stated as rm. As this portfolio represents all the securities
in the market, then it is certain that this portfolio has an average systematic risk
that is bm = 1.0. The SML gradient for market portfolio is:
rm rf rm rf
rm rf (5.15)
m 1
Example 5.5
First Portfolio
Assume the portfolio consisted of investments in security X (where its beta is 1.5
and the expected return is 18 per cent) and risk-free security (where rf is 7 per cent).
30 per cent of the investment is invested in security X, while 70 per cent is invested
in the risk-free security.
Therefore,
Example 5.6
Second Portfolio
Assume the portfolio comprised of investments in security Y (where its beta is 1.1
and the expected return is 14 per cent) and risk-free security (where rf is 7 per cent).
30 per cent of the investment is invested in security Y, while 70 per cent is invested
in the risk-free security.
Therefore,
(14 7)
For security Y, the reward to risk ratio is =
1.1
= 6.36%
This means that security Y has a reward to risk ratio of 6.36 per cent which is less
than the 7.33 per cent offered by security X.
Figure 5.6 shows the graph position that draws the combination points of expected
returns and beta for security X that is higher compared to security Y. This situation
explains that the return offered by the first portfolio is higher compared to the return
offered in the second portfolio at any level of systematic risk that is measured by
beta.
ACTIVITY 5.1
In this topic, you have been exposed to the basic knowledge on risk and return
from the perspective of an investor.
Return and risk are measured by using some statistics such as random variable,
probability and its distribution, mean, variance and standard deviation,
coefficient of variation, covariance and correlation coefficient.
Systematic risk is a risk that cannot be diversified. It is a risk that has an overall
effect on all financial assets in the capital market.
Unsystematic risk or risk that can be diversified is a risk that only has effect on
the financial assets of specific companies or group of related companies.
Capital asset pricing model (CAPM) is a principle that explains how the price
of capital assets can be determined based on the reaction of investors in
choosing a portfolio in the capital market.
Finance managers and financial markets assess the return and risk of all major
decisions to make sure that the best return is being earned for a given level of
risk or that risk is being minimised for a given level of return which is also
known as efficient portfolio.
1. Layar Gemilang Company plans to introduce a new fishing boat model. The
estimated return depends on the degree of market acceptance on this new
fishing boat model.
Calculate:
Calculate:
1. You are considering two alternatives in buying shares from either Company
A or Company B. The share broker had prepared an estimated return for
both these shares as follows:
0.25 25 0.20 20
0.25 15 0.20 30
0.30 20 0.50 25
(a) Draw a bar chart for the shares in Company A and Company B.
(b) Calculate the range of probability distribution for the return of shares
in Company A and Company B.
2.
Estimated Return (%)
Economic Condition Probability
Share X Share Y
Strong 0.6 14 7
Moderate 0.4 6 12
50 per cent from the total capital was invested in share X and the remaining
50 per cent was invested in share Y. Calculate:
(b) The expected return for portfolio for share X and share Y; and
(c) The standard deviation for the portfolio of share X and share Y.
3. What will happen to the portfolio investment risks of share K and share L if
the correlation multiplier for return of both these shares changed from a
positive value to a negative value?
(a) By using the CAPM formula, calculate the required rate of return on
the investment in this project.
(b) Based on the answer in (a), is it feasible for Jacob Company to invest in
this project?
(c) What is the required rate of return on the investment in this project if
the rate of return for the market portfolio increased by 10 per cent?
5. What is the risk status for a share if the beta for this share is less than 1.0?
6. The management of Danun Company is considering two choices for the best
investment portfolio that is either (1) a combination of financial assets A and
B or (2) a combination of financial assets A and C. The investment planned is
50 per cent for each asset component in each portfolio.
The following are the estimated returns for all the three types of financial
assets:
7. The estimated beta for the shares in Emas Company is 1.3. The risk-free rate
is eight per cent and the estimated market return is 16 per cent.
(a) Based on the CAPM formula, what is the required rate of return for
investors who invest in the shares of Emas Company?
(a) Expected portfolio return, portfolio beta and reward to risk ratio for
both investment alternatives; and
10. Share A has a beta of 1.2 and expected return of 20 per cent. Meanwhile, share
B has a beta of 0.80 and expected return of 13 per cent. If the risk-free rate is
5 per cent and the market premium risk is 12 per cent, which share is said to
be overpriced or underpriced?
INTRODUCTION
Capital budgeting is a process where firms plan the investments in long-term
assets or activities that have long-term financial implications. It involves a
substantial cash withdrawal and the cash inflow is for a long period in the future.
SELF-CHECK 6.1
Example 6.1
Project A has the following cash flow. What is the PBP of this project? Refer to
Table 6.1.
The negative cash flow of RM100,000 at year 0 equals the total that was invested,
or the cash outflow as the money has been spent on this project. Observe that in
fourth year, the cumulative cash inflow is RM100,000, matching the cash outflow
(initial capital) at year 0. Therefore, the PBP for Project A is four years, that is the
time where the total sum obtained matches the total sum withdrawn.
Example 6.2
When PBP is between two different time periods, we can assume that the
distribution of cash flow is uniform. In this situation, we can use the linear
interpolation to estimate the PBP for the project assessed.
The project of purchasing a grinding machine has a cash flow as follows (refer to
Table 6.2):
Based on the cash flow, the PBP for this project is found to be within
three years to four years because to achieve PBP, the cash inflow must be equal to
the cash outflow at the beginning of this project that is RM200,000. At the third
year, the cumulative cash inflow of RM170,000 is still short of RM30,000
(RM200,000 – RM170,000) to achieve the PBP. By estimating that the cash flow
distribution is uniform, the calculation of PBP for the project of purchasing a
grinding machine is as follows:
RM30,000
PBP 3 years
RM70, 000
PBP 3.43 years
For projects that generate cash flow in the form of annuity, you can use
equation 6.1 to calculate the PBP.
IO
PBP (6.1)
ACF
IO = Initial outlay
ACF = Annual cash flow
Example 6.3
Suppose there is a project that involves a cash outflow of RM700,000 and it is
expected to produce a cash inflow of RM200,000 every year throughout the lifetime
of the project, which is five years. By using equation 6.1, the PBP of this project is:
RM700,000
PBP
RM200, 000
3.5 years
By using the cash flow schedule, we can also obtain the same answer, which is PBP
= 3.5 years (refer to Table 6.3):
If a comparison is made between two projects with different PBP, the project with
the lower PBP value is better as the company will be able to regain its invested
capital faster. Therefore, the company will have the opportunity to use that cash
for other investment purposes. Besides that, a shorter PBP shows that the period
where the company is exposed to investment risks is also shorter.
In deciding whether to accept or reject a project, the company must compare the
PBP of the project with the targeted PBP set by the company. This technique
proposed that a project will be rejected if the PBP of that project is longer than the
targeted PBP and vice versa, that is, the project should be accepted if the PBP of
that project is less than the targeted PBP.
By referring to Example 6.1, if the company involved had set the targeted PBP for
the project at three years, the PBP technique proposed that project A to be rejected,
as the PBP of project A of four years exceeded the targeted PBP of three years.
What is important is to evaluate whether the PBP of the project is less or more than
the targeted PBP. The manager needs to calculate the PBP of the project accurately
as it is important to ensure whether the PBP of the project is higher or lower than
the targeted PBP. To evaluate whether the PBP of the project is higher or lower
than the targeted PBP, we only need to determine whether the cumulative cash
inflow of the targeted PBP is higher or lower than the initial cash outflow.
Example 6.4
Suppose that the targeted PBP for the project in Example 6.2 is four years. Should
the company purchase the grinding wmachine?
Solution
The cumulative cash inflow in the fourth year, which is at the targeted PBP, is
RM240,000. As this total is more than the initial cash outflow of RM200,000, therefore
it can be concluded that the PBP of the grinding machine is higher than the targeted
PBP. Based on the PBP technique, the grinding machine should be purchased.
(b) PBP uses cash flows and not accounting profits as the basis of calculation.
The use of cash flow as the basis of calculation is more accurate as it shows
the income and cost involved, and also clearly indicates the time when the
cash flow occurs;
(c) The criteria of PBP is an indication of the liquidity for the project. A shorter
PBP shows that the period where the funds are tied to a project is shorter;
and
(d) The criteria of PBP also takes into account the risk of a project. A cash flow
that is distant has higher uncertainties. Therefore, the company should focus
on a lower PBP to reduce the risk that may be faced by the company.
However, the PBP technique has two main disadvantages, which are:
(a) PBP Does Not Take into Account the Concept of Time Value of Money
The cumulative cash inflow is obtained by totalling the cash flow at different
times without making any adjustments to the time value of money. An
analysis that does not take into account the time value of money concept,
implicitly assumes that the opportunity cost of the funds is 0. Further
explanation on this disadvantage is shown in the following example.
Copyright © Open University Malaysia (OUM)
206 TOPIC 6 CRITERIA OF CAPITAL BUDGETING
Example 6.5
Referring to the schedule, both these projects have the same PBP that is in the
second year. This means that both these projects should be given the same
priority if PBP is applied.
Based on the concept of time value of money, we know that project A is better
than project B because it produces an extra cash flow of RM20,000 (RM60,000
– RM40,000) in the first year compared to project B. This extra cash flow can
be reinvested to generate returns. As PBP does not take into account the time
value of money, the use of this technique is limited. Therefore, the finance
manager should not merely depend on the PBP technique in making major
investment decisions.
(b) PBP Does Not Take into Account the Cash Flows After the Payback Period
One of the disadvantages of the PBP technique is that it disregards the cash
flow after the payback period. Thus, long-term projects cannot be valued
accurately. This disadvantage can be shown in the following example.
Example 6.6
Based on PBP, project A is better than project B because the PBP for project A is
shorter than project B (two years compared to four years). If the targeted PBP is
not more than two years, the PBP technique would accept project A and reject
project B even though project B generates cash flow after the targeted PBP. By not
taking into account the cash flow after the payback period, the company may
disregard another better and more profitable investment merely because it does
not fulfil the targeted PBP.
SELF-CHECK 6.2
Where:
I0 = Initial cash flow
CFt = Cash flow for period t
k = Cost of capital
n = Project lifetime
The cost of capital is the required rate of return for a firm, from a particular new
capital budgeting project in order to maintain the value of the firm.
Example 6.7
A project has a cost of capital of 15 per cent and the cash flow is as shown in
Table 6.4:
Calculation:
Example 6.8
If a project has a cash inflow that is in the form of annuity, the calculation for NPV
is easier and simpler as you can use the present value factor annuity in your
calculations.
Suppose a project involves the initial investment cost of RM1 million. It is expected
to produce a cash flow of RM250,000 per year for five years. If the cost of capital
for this project is 12 per cent, the NPV for this project is:
Based on this explanation, a project should be accepted if the NPV is positive and
should be rejected if the NPV is negative. Therefore, the project in Example 6.7
earlier should be accepted, while the project in Example 6.8 should be rejected.
(a) If the projects that are evaluated are independent projects, accept the projects
that have NPV 0; and
(b) If the projects that are evaluated are mutually exclusive projects, accept the
projects that have the highest NPV and NPV 0.
Advantages Disadvantages
It uses cash flow and not accounting The calculation of NPV is rather
profits. complex compared to PBP because it
requires an in-depth understanding of
It takes into account the timing of cash
the concept and calculation of present
flow by using the discounted cash
value.
flow or the concept of time value of
money. The calculation of NPV requires
information on the cost of capital for
It takes into account all the cash flows
the project that is sometimes difficult
of the project.
to ascertain.
The criteria of NPV is in accordance
with the concept of ownerÊs wealth
where, in theory, NPV of a project
represents the explicit measurement of
the increase or decrease of a firmÊs
value and ownerÊs wealth. Therefore,
the NPV technique is the best
technique in the perspective of
financial theory.
ACTIVITY 6.1
6.4.1 Calculation of PI
Just like the NPV, the PI uses a discounted cash flow as the evaluation basis.
Therefore, it is grouped in the criteria of discounted cash flow. PI is defined as the
present value per ringgit of investment and is a type of benefit-cost ratio.
n CFt
t 1 (1 k)
t
PI (6.2)
I0
6.4.2 Application of PI
In principle, a project is profitable if its benefit exceeds its cost. The general rule
for PI is that the project should be accepted if the PI is the same with or more than
one. As we have discussed, the value of the firm will increase if the NPV is positive.
Observe that a positive NPV is the same with the situation where the PI is more
than one. In accordance to this, the value of the firm will increase if the PI is more
than one. Therefore, the PI technique encourages the project to be accepted if the PI
is more than one and rejected if the PI is less than one.
(c) If PI = 0, the project will have no effect on the wealth of the company.
Therefore, the acceptance or rejection of the project will not have any effect
on the company.
n CFt
NPVIRR I0 0
t 1 (1 IRR)
t
The manual calculation of IRR involves a process of trial and error and linear
interpolation. Example 6.9 shows the calculations involved in using the mentioned
equation.
Example 6.9
Two projects have the following cash flows (refer to Table 6.7):
Manually, you would have to use the trial-and-error method, where you would
include a discount rate (k) and determine whether NPV is equal to zero or not. You
might have to do this process several times until you obtain k when NPV is equal
to zero. (Whenever possible, you should try until you obtain a positive number
and a negative number). There is a bigger possibility that it would involve a linear
interpolation where the IRR is not a whole number. Calculators and certain
computer packages can be used here to help calculate the IRR that is not a whole
number.
Based on this NPV value, and the inverse relationship between k and NPV, it is
clear that you should try a discount rate higher than 14 per cent. Suppose you tried
15 per cent.
As the NPVA,14% is positive and NPVA,15% is negative, we know that the IRR is
between 14 per cent and 15 per cent (refer to Table 6.8):
To get the estimated IRR for project A, you can perform the following linear
interpolation:
780
14% 15% 14%
780 800
14% 0.49%
14.49%
For project B, the calculation of IRR is easier because you can use the function of
present value annuity to simplify your calculations. This is because the cash inflow
for first year to fifth year is uniform that is at RM250,000.
NPVB,IRR 0
250,000 (PVIFAIRR,5 ) 1,000,000 0
1,000,000
PVIFAIRR,5
250,000
4
Refer to the schedule of present value annuity (refer to row period 5); you will get
eight per cent.
Through the trial-and-error method, you will find that the IRR for project B is
between 7% and 8% as shown in the following table (refer to Table 6.9):
To obtain the estimated IRR, you can perform the linear interpolation as follows:
25,000
= 7% + (8% 7%)
(25,000 + 1,750)
= 7% + 0.93%
= 7.93%
The calculation of IRR is much easier if you use a financial calculator. There are
special functions to calculate the IRR and you only have to enter the information
into the schedule mentioned.
Briefly, the criteria for acceptance and rejection of a project based on the IRR are as
follows:
(a) If the projects evaluated are independent projects, accept the project that
have an IRR greater than the cost of capital; and
(b) If the projects evaluated are mutually exclusive projects, accept the project
with the highest IRR and between the projects that have at least an IRR equal
to the cost of capital.
Referring to the projects in Example 6.9, if the cost of capital is 14 per cent, then
project A will be accepted while project B will be rejected.
ACTIVITY 6.2
If the NPV for a project at a discount rate of 15 per cent is (RM350,000),
the IRR for this project is more than 15 per cent. Is this statement true
or false?
Advantages Disadvantages
Just like the criteria of PBP and The calculation of IRR is more complicated
NPV, IRR uses the cash flow compared to NPV.
and not accounting profits as The calculation of IRR requires information
the basis for calculations. on the cost of capital of the project which is
Just like the criteria of NPV, the rather difficult to ascertain.
IRR takes into account the time Decisions are difficult to make when IRR is
value of money in its multiple, which is a situation where the
calculations. solution of the mathematical equation for
IRR gives more than one answer. This
In a lot of situations, the IRR
situation will be faced in the consideration
technique provides a solution
of projects that are unconventional.
that is parallel with the NPV
Conventional projects are defined as
technique. The IRR technique is
projects where the cash outflow only
acknowledged to be the best
happens in the beginning of the project,
technique in the perspective of
while in the following years, the project will
financial theory. This is because
generate cash inflow. The signal for this
when a project has IRR more
cash flow has the following pattern: – + + +
than k, its NPV is also more
+ +.
than zero.
For projects that are unconventional, the
- If k > IRR, NPV < 0; project cash outflow can occur in the middle of a
should be rejected. series of cash inflows, for example, projects
- If k < IRR, NPV > 0; project that have the following cash flow pattern: –
should be accepted. + + - + + - + +. The number of IRR for such
- If k = IRR, NPV = 0; project projects is the same with the number of the
should be accepted. cash flow direction change, in this example,
its number is 5.
There are four main types of techniques in capital budgeting, which are
payback period, net present value, profitability index and internal rate of
return.
The payback period (PBP) is the number of years required to regain the project
costs. By using this technique, the project will be accepted if its PBP is less than
the targeted PBP.
The net present value (NPV) is the difference between the present value of cash
inflow with the present value of cash outflow. By using this NPV technique,
the project will be accepted if its NPV is more than zero.
The NPV technique is the best technique in the perspective of financial theory
because NPV measures the increase in the firmÊs value and the ownerÊs wealth
that is affected by the evaluated project.
The profitability index (PI) is the ratio of present value of cash inflow
throughout the project with the initial cash outflow. Based on the PI technique,
this project will be accepted if the PI is more than one.
The internal rate of return (IRR) is the rate of discount where the NPV is equal
to zero. Based on the IRR technique, a project will be accepted if its IRR is more
than k.
One of the main disadvantages of IRR is the problem of multiple IRR, which is
a situation where the solution of the mathematical equation gives more than
one answer.
Project A
Requires an initial investment of RM250,000 and this project will generate
cash inflow of RM100,000 at the end of the second and third year and
RM150,000 at the end of the fourth year.
Project B
Requires an initial investment of RM400,000 and this project will produce
cash inflow of RM125,000 every year for five years.
Based on the PBP technique, should these projects be accepted if the targeted
PBP is three years?
2. Calculate the PBP for a project that involves the initial cash outflow of RM1
million and an annual cash inflow of RM100,000 for the first five years and
RM200,000 for the next five years.
1. Most companies use the PBP as a guideline for making decisions in capital
investments because of the following reasons EXCEPT:
D. Simple calculation.
iii it does not take into account the time value of money
A. i
B. ii
C. iii
D. ii and iii
1. You are required to evaluate three projects that have a cash flow estimation
as shown in the following table.
If the cost of capital for these projects is 10 per cent, should you make
investments in these projects if you use the NPV technique?
3. When the cost of capital increases, the NPV of the project will
________________.
1. When the NPV is negative, the IRR is _____________ the cost of capital.
A. greater than
C. less than
D. equal to
B. rate of discount that is equal to the present value of cash inflow with
the present value of cash outflow
A. 14.5%
B. 18.6%
C. 23.4%
D. 20.2%
A. 10%
B. 18%
C. 28%
2. A project has an initial cash outflow of RM10,000 that produces a single cash
flow of RM16,650 in first year. If the cost of capital is 12 per cent, calculate
the:
(a) PBP;
(b) NPV;
(d) IRR.
3. A project has an initial cash outflow of RM10,000 and produces a cash inflow
of RM2,146 every year for the next 10 years. If the cost of capital is equal to
12 per cent, calculate the:
(a) PBP;
(b) NPV;
(d) IRR.
4. A project has the initial cash outflow of RM10,000 and produces cash inflow
of RM3,000 at the end of the first year, RM5,000 at the end of the second year
and RM7,500 at the end of the third year. If the cost of capital is equal to 12
per cent, calculate the:
(a) PBP;
(b) NPV;
(d) IRR.
Based on the information, you are required to make an analysis for the
decision on capital budgeting based on these techniques:
(a) PBP;
(c) PI.
6. List one advantage and one disadvantage that is unique for each of the
following capital budgeting evaluation techniques:
(a) PBP;
(c) IRR.
INTRODUCTION
Several main techniques for capital budgeting discussed in Topic 6 require an
estimated cash flow in its calculations. Without the estimated cash flow, we cannot
apply these techniques. Therefore, it is important for us to understand that a
wrongly estimated capital budgeting cash flow will produce an inaccurate
decision that may result in a company making a loss instead of increasing its profit.
This topic will discuss the estimation for cash flow of capital budgeting by looking
at three types of cash flow during the time it occurs. You will then find that this
separation is appropriate due to the uniqueness of the cash flows involved at that
time. Subsequently, we will analyse the items that must be taken into account in
estimating each type of these cash flows. Finally, we will apply what we had learnt
in the decision-making of capital budgeting.
Several other guidelines that can assist in the estimation for cash flow of capital
budgeting are:
Figure 7.1 shows the three cash flows based on a time line.
Figure 7.1: Time line showing the types of cash flow for capital budgeting
SELF-CHECK 7.1
Explain several guidelines that assist in estimating the cash flow for
capital budgeting.
Among the main items that are involved in the estimation of IO are:
(b) Changes to the net working capital of the firm due to the investment made;
and
(c) Sale revenue after tax for the old assets that must be sold if the project is
accepted.
(a) Whether or not it involves all the items stated earlier; and
(b) Changes to Net Working Capital of the Firm due to the Investment Made
Net working capital (NWC) is equivalent to the current assets deducted by
current liabilities. A capital budgeting project can have effect on the level
of NWC held by the firm. For example, the opening of a new factory is
expected to increase the level of account payable by RM500,000 (due to the
increase of purchases of raw material and others on credit), the level of
account receivable by RM800,000 (due to the increase in credit sales), the
level of inventory by RM400,000 and also the level of short-term loans by
RM100,000.
These increases that are not balanced between the current assets and current
liabilities will cause the level of net working capital to change, whether to
increase or decrease. In summary, the changes in NWC are represented by
the following equation:
In the previous example, the changes in the level of net working capital are
calculated as follows:
The level of net working capital (NWC) has increased by RM600,000. The
level of NWC will decrease if NWC has a negative value. Observe that the
negative symbol is used for the increase in current liabilities and it is the same
when there is a decrease in the current assets.
As the increase in net working capital involves a sum of cash that is tied
to the firm, it is assumed as the cash outflow; meanwhile, the decrease in net
working capital involves the release of cash and this is considered cash
inflow.
(c) Sale Revenue after Tax for the Old Assets That Must Be Sold If the Project is
Accepted
For replacement projects where the new assets are bought to replace old
assets, the revenue from the sale of old assets must be taken into account as
one of the cash inflows in the calculation of IO as this replacement usually
occurs at the beginning of the project.
In some taxation systems, capital gain, which is the profit obtained from selling
the capital assets will be taxed. Meanwhile, the losses that occurred from the sale
of capital assets will be tax savings. Therefore, we must take into consideration the
effect of taxation in the calculation of IO via the calculations of the revenue from
sales, after tax.
(a) Tax is imposed on the components of disposal gains only and not on the
entire revenue from the sale of the assets; and
(b) Disposal gain is the surplus of selling price from its book value.
The following equations will help us to understand and calculate the sales revenue
of the old assets after tax:
Original cost
(e) Annual depreciation =
Economic life of the asset
Now, we will look at how the sales revenue of assets after tax and the changes in
net working capital are handled via examples 7.1 and 7.2.
Example 7.1
Project A involves the replacement of an old grinding machine with a new
grinding machine. The old grinding machine was bought at a price of RM250,000
three years ago and has a lifetime of five years. What is the sales revenue of the
asset after tax if this old machine can be sold at RM120,000 now and the marginal
tax rate is 30 per cent?
Solution:
* Assumption:
(RM250,000)
• Annual depreciation is equivalent to RM50,000 per year that is .
5
The following calculation can also be used to obtain the book value of the old
machine:
= RM20,000 0.3
= RM6,000
Step 4: Calculate the sales revenue after tax for the old grinding machine
Observe that in cases of capital losses, we will obtain a tax saving, where to
calculate the assetÊs sales revenue after tax, we must add the tax saving to the
selling price of the asset.
In summary, the equation for sales revenue of asset after tax is as follows:
Example 7.2
Teguh Company plans to purchase a new cement mixing machine to replace the
old machine. The old machine was purchased six years ago at a price of RM200,000
and was depreciated using the straight line method to the scrap value equivalent
to zero, throughout its lifetime of 10 years.
If the company plans to replace this old machine, it can be sold at RM120,000 to
the public. The price of the new machine is RM300,000 while the transportation
cost is RM20,000 and the installation cost is RM10,000. To meet this new level of
productivity, the raw materials inventory must be increased by RM20,000 and the
account payable will increase by RM10,000. The marginal tax rate of the company
is 30 per cent. Based on this information, calculate the IO.
Solution:
SELF-CHECK 7.2
Explain IO in detail.
ACTIVITY 7.1
In Example 7.2, the sales revenue of the old machine after tax had been
deducted in the process of obtaining the IO. Why?
Among the items that must be taken into account in the estimation of OCF are as
follows:
A capital budgeting project can cause changes to any one of the items or all of them
at once. A development project, for example, has a higher possibility of involving
the changes to all the items, while a manufacturing automation project has a higher
possibility of only involving a reduction in the cash operation cost and taxation.
The increase in revenue is a cash inflow while the increase in cost and taxation are
cash outflows. Generally, OCF can be stated in the following equation:
OCF n = ’ S n – ’ E n – ’ T n (7.2)
Where:
∆S n = Increase in the sales revenue for year n
∆E n = Increase in the cash expenditure for year n
∆T n = Increase in taxation for year n
There are several equations to calculate OCF. By using equation 7.2, we can expand
that equation as follows:
Where:
Sn = Increase in the sales revenue for year n
Dn = Increase in depreciation for year n
En = Increase in cash expenditure for year n
Tn = Increase in taxation for year n
NIn = Increase in net income for year n
t = Tax rate
The equation 7.3b states that the cash flow for year n is equivalent to the increase
in net income (NI) plus the increase in depreciation. This can be explained quite
easily; because the calculation of net income (NI) involves the deduction of
depreciation (D), a non-cash cost. Therefore, to calculate OCF, this depreciation is
added back. You will see how these equations are used via example 7.3.
Example 7.3
We return to the project that is being considered by Teguh Company in example
7.2. To estimate the operating cash flow of this project, we need to obtain the
information for the effect of this project on the level of sales, operating expenditure
and also the depreciation expenses.
(a) The new machine will be used for four years and is depreciated using
straight line method to the scrap value of zero;
(b) At the end of fourth year, this machine is expected to be sold at the price of
RM70,000. With this replacement, the company expects to increase the sales
revenue by RM50,000 per year; and
(c) At the same time, the cash expenditure will reduce by RM5,000 per year.
Based on the information and the information provided in example 7.2, calculate
the OCF for this project.
Solution:
S = RM50,000
E = –RM5,000
What are the items involved at the time a project is terminated? One of them is the
disposal price for the assets. The following are among the several important items
that form the TCF:
Observe that for asset with its salvage value of zero, the following equation
can be used:
If at the beginning of the project, the level of net working capital had
increased, then at the time of the project termination, this level of net working
capital will decrease to return to its original position. On the other hand, if
the level of this net working capital had decreased in the beginning of the
project, then this net working capital will increase at the time of the project
termination to return to its original position. Regaining the net working
capital level involves a cash flow, whether in or out depending on whether
this level has increases or decreases.
Suppose in the beginning of the project, the level of net working capital has
increased to RM200,000. You need to take into account the regaining of this level
that will involve a cash inflow of RM200,000 in estimating the TCF. This is because
the level of net working capital is expected to decrease by RM200,000.
Example 7.4
Use the example of Teguh Company (example 7.2) that is evaluating the
replacement of an old grinding machine with a new grinding machine. To assist
this company in making a decision whether or not this replacement should be
made, we need to calculate the TCF of this project. No other information will be
given besides those that had already been included in examples 7.2 and 7.3.
ACTIVITY 7.2
Explain the differences that exist among the concept of IO, OCF and
TCF.
Example 7.5
We want to make a decision on whether the project of replacing a grinding
machine that is being considered by Teguh Company in examples 7.2, 7.3 and 7.4
should be accepted or not. State your decision based on the PBP and NPV
techniques if the cost of capital used is 12 per cent and the targeted PBP is three
years.
Solution:
Estimation for cash flow of capital budgeting can be obtained as follows (refer to
Figure 7.2):
IO = RM232,000
OCF = RM57,250
TCF = RM59,000
The cumulative cash flow for third year is RM171,750. As this total is less
than the initial cash outlay, which is RM232,000, it can be summarised that
the PBP of this project is higher than the targeted PBP. Based on the PBP
technique, this project should be rejected.
CF CF2 CFn
NPV ... I0
1K 1K
1 2
1K n
RM57,250 PVIFA12%,4 RM59,000 PVIF12%,4 RM232,000
RM211,392.25 RM232,000
RM20,607.75
The NPV value of this project is –RM20,607.75. The negative NPV value will
decrease the value of the firm. Therefore, this project should be rejected.
Estimating the cash flows is one of the most important but the most
complicated process in decision-making on capital budgeting.
The concept of additional cash flow after tax is used to ascertain the cash flow
of capital budgeting.
Among the important issues that can be used as a guide in estimating the cash
flow for capital budgeting are the sunk cost, opportunity cost and side effects.
Increase in NWC must be taken into account in the calculation of initial cash
outlay and in the calculation of terminal cash flow.
Cash flow for capital budgeting can be classified into three, initial outlay (IO),
operating cash flow (OCF) and terminal cash flow (TCF).
Among the main items that are involved in the estimation of IO are the
purchasing cost, installation and transportation cost incurred by new assets,
changes to the NWC level of the firm and sales revenue after tax of the old
assets that must be sold if the project is accepted.
Among the main items that must be taken into account in the estimation of
OCF are the changes to sales revenue, changes to cash operating cost and
changes in taxation. OCF can be seen as an increase in the net income plus the
increase in depreciation.
Among several important items that form the TCF are the sales revenue after
tax of the new asset, other expenses related to the termination of the project
and regaining the original level of NWC.
The usage of this new machine will reduce the wages cost by RM9,000, employeesÊ
benefit by RM1,000 per year, the defect cost is reduced from RM8,000 to RM3,000.
However, the maintenance cost will increase by RM4,000 per year. The
depreciation of the old machine is RM2,000 per year. Assuming the taxation rate
is 30 per cent, how much is the annual additional cash flow after tax?
1. Koska Clothing Company intends to replace its old weaving machine which
had been fully depreciated. Two models are being considered:
The cost of capital for Koska is 14 per cent while the marginal tax rate is 20
per cent. Which model should be chosen based on the information given?
Additional information:
(v) NPV.
(b) Should the company replace the old machine with the new machine?
Justify your answer.
4. You are considering whether or not to replace the current metre with a new
metre. The old metre can be sold at the price of RM500. It involves a cost of
RM300 per year to operate. The new metre costs RM4,000 and has a lifetime
of 10 years. It also involves a cost of RM140 per year to operate. If the cost of
capital is 12 per cent with taxation disregarded, should the old machine be
replaced?
INTRODUCTION
In Topics 4 and 5, we have discussed the relationship between the rate of return
with the risk in a security and the valuation process of bonds and shares. Next, we
will discuss cost of capital. Cost of capital is related to financing and investment
decisions. It is the rate that must be achieved in an investment before the
shareholdersÊ wealth can be increased. The cost of capital is often used
interchangeably with the required rate of return by a company, the rate of discount
to evaluate new investments and opportunity cost of funds. Even though its name
is different, the concept remains the same.
In this topic, we will discuss the principle in determining the cost of capital of a
company and its rationale from the aspect of its usage and calculation. To obtain
the overall cost of the company or the weighted average cost of capital, we must
first obtain the cost for each capital resources, which are the cost of debts,
preference shares and ordinary shares.
The rate of return required by investors is defined as the minimum rate of return
required to attract investorsÊ interest to buy or hold a security. The rate of return
is the return from the investment that pays the cost of capital and is also an
incentive to attract investors.
There are two factors that differentiate between the rate of return with the cost of
capital, which are taxation and the types of transactions involved. When a
company borrows funds for the purpose of buying assets, the interest expenses is
deducted from the earnings before tax. This means that the cost of debt of the
company will reduce. The second factor that differentiates the cost of capital with
the required rate of return is the cost of transaction involved when the company
increases its funds by issuing securities. The cost of this transaction is known as
the flotation cost and this cost increases the companyÊs overall costs.
SELF-CHECK 8.1
The cost of capital, which is the combined cost of all the companyÊs financing
resources (debt and equity) is known as the weighted average cost of capital
(WACC). It is the average cost after tax for each capital resources that is used by
the company to finance its project. Weight refers to the percentage of usage for
each resources from the total overall financing. Most companies will make an
effort to maintain the optimal financing combination of debt and equity or better
known as the target capital structure.
ACTIVITY 8.1
„To maintain the market value of a company, the required rate of return
must be the same as the cost of capital‰.
ACTIVITY 8.2
How do you think total cost of capital for the company is computed?
There are three important steps in the calculation for cost of debt, which are:
Step 1: Calculate the net value of debt (NPb) by taking into account the flotation
cost.
Step 2: Calculate the rate of return for debt that is required by investors. The
rate of debt return can be obtained by using the trial-and-error method or the
estimation method as explained in subtopic 4.4, Topic 4.
By using the trial-and-error method, the different rates of discount kb, will be
applied in the following equation (equation 4.2b in Topic 4):
The equation to calculate the rate of return by using the estimation method is as
follows:
M NPb
i
kb n
M NPb
2
Step 3: Calculate the cost of capital by taking into account the effect of taxation.
Example 8.1
Indah Company has sold bonds that have a maturity period of 20 years with a
coupon rate of nine per cent. The par value is RM1,000. The bond is sold at the
price of RM980 with a flotation cost of two per cent based on the par value (2%
RM1,000). What is the cost of debt for Indah Company?
Calculation:
(b) Second Step: Calculate the Rate of Return for the Bond
You can use the trial-and-error method or the estimation method to obtain
the required rate of return.
From the calculation, we find that the share value at the rate of 10 per
cent is RM915.26. This means that the cost of capital is between 9 per
cent and 10 per cent.
Next, we use the interpolation method to obtain the rate of return (refer
to Table 8.1).
40.00
k b 9% (10% 9%)
84.74
9.47%
M NPb
i
kb n
M NPb
2
RM1, 000 RM960
90
20
RM1, 000 RM960
2
9.4%
(c) Step 3: Calculate the Capital Cost of Debt by Taking into Account the Effect
of Taxation
Assume that corporate tax is 34 per cent per year.
The estimation method gives the answer of 6.2 per cent, while the trial-
and-error method gives a more accurate answer of 6.25 per cent.
The cost of preference shares (kps) is the rate of return for preference shares, which
is the ratio of dividends for preference shares (Dps) compared to the net earnings
from sales of preference shares (Nps). Net earnings are the selling price of
preference shares minus the flotation cost.
To obtain the cost of preference shares (kps), we can use the equation 4.18 in Topic
4 as follows:
D ps
k ps
NPps
As the dividends of preference shares are paid from the cash flow after tax,
therefore the adjustment on tax is not required.
Example 8.2
Calculate the cost of preference shares for Indah Company based on the following
information:
Calculation
RM0.87
(b) Kps =
RM8.20
= 10.6%
(b) Secondly, there are two sources of financing for ordinary shares, which are
the retained earnings and the issuance of new ordinary shares. Both these
sources are different from the aspect of flotation cost. The use of retained
earnings does not involve flotation cost, while the sale of new ordinary
shares involves flotation cost.
There are several methods that you can use to determine the cost of retained
earnings or the rate of return that is required by ordinary shareholders, and they are:
D1
P0
k cs g
Where:
P0 = Value of ordinary shares
D1 = Current dividends
kcs = Required rate of return
g = Rate of dividend growth
To find the cost of ordinary shares or the rate of return for ordinary shares,
the equation mentioned can be modified as follows:
D1
K cs g
P0
As the dividends of ordinary shares are paid from earnings after tax,
therefore there is no adjustment on tax.
Example 8.3
The following is the financial information on Tuah Company.
Where:
kcs = Cost of ordinary shares for security j
krf = Risk-free rate
km = Rate of market returns
βj = Beta of security j
Based on the equation, we can estimate the use of cost for retained earnings
as one of the components of capital as shown in example 8.4:
Example 8.4
Assume that the risk-free rate of Indah Company is seven per cent, the rate
of market return is 11 per cent and the ordinary shares for the company have
a beta of 1.5. What is the cost of retained earnings?
D1
k cs g
NPcs
The cost of issuing new ordinary shares is usually higher than the cost of
existing shares and is usually higher than any other types of long-term
financing cost. As the dividend is paid from the cash flow after tax, there will
be no adjustment for tax.
Example 8.5
Based on the financial information of Indah Company as follows, calculate
the cost of issuing new ordinary shares.
Solution:
RM0.40
K cs 0.05
RM4.45
0.14 or 14%
ACTIVITY 8.3
Why must we calculate all the costs for capital resources before
calculating the overall cost of capital?
(a) Calculate the cost for each capital resource (cost of debt, preference shares
and ordinary shares);
(b) Calculate the combined financing or capital structure that is the weight of
each resource that is used from the overall total financing of the company
(the capital structure is usually predetermined by the company); and
Where:
Wb = Weightage of debt
Kb = Cost of debt after tax
Wps = Weightage of preference shares
Kps = Cost of preference shares
Wcs = Weightage of ordinary shares
Kcs = Cost of ordinary shares
Example 8.6
Based on the financial information of Indah Company, calculate the WACC.
Therefore, if the company uses the retained earnings, its WACC is:
If the company issues new ordinary shares, then the WACC is:
The cost of capital is also known as the rate of return that is required by the
company.
The rate of discount and the opportunity cost of fund is the minimum rate of
return required by the company for its investments. Usually, it consists of three
main components of capital resources, which are debt, preference shares and
the ordinary equities of the company that consist of retained earnings and new
ordinary shares.
To obtain the cost of capital for the entire financing of the company, firstly you
must determine the cost of capital for each component of the capital resources,
which are the cost of debt, cost of preference shares and cost of ordinary equity.
Next, you have to determine the overall cost of capital or the weighted average
cost of capital, which is the combination of all financing resources by taking
into account the financing combination.
Maju Indah Company plans to issue bonds that have a maturity period of 10 years
with a par value of RM1,000 and pays an interest of RM55 every six months. These
bonds are sold at the net amount of RM840.68 after taking into account the
additional costs involved. If the rate of corporate tax is 25 per cent, what is the cost
of debt after tax?
Jaya Financial Company has preference shares in its capital structure that pays a
dividend of RM0.35 and is sold at the price of RM2.50. The cost of issuing and
selling the preference shares is RM0.60 per share. If the rate of corporate tax is 34
per cent, what is the cost of preference shares after tax?
1. Ordinary shares of Tunas Damai Company were recently sold at the price of
RM5.00 per share. The dividend for next year is RM0.18 per share. Investors
expect the dividend to increase at the rate of nine per cent per year in the
future.
(b) The sale of new ordinary shares is expected to involve an issuing cost
of RM0.50 per share. What is the cost of the new ordinary shares?
2. Differentiate between the internal equity of the company with new ordinary
shares.
3. What is the cost that can be connected with the internal equity of the
company?
4. Explain two approaches that can be used in the calculation for the cost of
ordinary shares.
The company can issue bonds that have a maturity period of 20 years with a
face value of RM1,000. The coupon rate for the bonds is nine per cent and is
sold at the price of RM980. The cost of issuing the bonds is two per cent from
the face value of the bonds.
Preference shares:
The company found that it can issue preference shares at the price of RM6.50
per share with the annual dividend payment of RM0.80. The cost involved
in issuing and selling shares is RM0.30 per share.
Ordinary shares:
The ordinary shares of the company are sold at the present price of RM4.00
per share. The dividend that is expected to be paid at the end of next year is
RM0.50. The growth rate of dividends is constant, that is at eight per cent
every year. The company must pay the flotation cost of RM0.10 per share.
3. The following information is the total financing for each capital resource of
Jati Company.
The cost of debt before tax is 9.37 per cent, the cost of preference shares is 10
per cent, the cost of ordinary shares is 13 per cent and the marginal cost of
tax is 34 per cent. What is the WACC for the company?
4. How does the tax rate of the company affect the cost of capital?
INTRODUCTION
Topic 9 discusses the importance of financial planning, preparation of cash budget
and pro forma income statement. This topic also discusses the importance of
working capital management and the types of short-term financing. Besides that,
this topic will focus on the basis of cash management. It explains the cash
conversion cycle and its components, and the types of marketable securities that
are found in the market. It also touches on the management of account receivable
that is a part of the current asset of the company or the working capital of the
company. Finally, it discusses the management of current asset with the lowest
level of liquidity, which is the inventory.
(c) Budgets that are classified according to the period and type;
(d) Projects financing that are classified according to the type and time period;
and
After having a picture of the initial steps in preparing a financial plan, the next
step is to understand the method of preparing a cash budget.
ACTIVITY 9.1
Cash budget is a summary of the receipt and payment of cash that is expected for
a short period of time. Normally, it is prepared for a planning period of six months
or one year. It can show how the cash flow is planned for a specific time, whether
it is a cash inflow or cash outflow.
Besides that, cash budget is very important to the company as the sales and profit
obtained cannot ensure that the company will have enough cash to fulfil its
financial obligations. Instead, the cash budget can assist the company to know the
cash status of the company in the effort to ensure that the cash flow of the company
is strong and stimulating. The following are several terms that are often used in
cash budget:
Example 9.1
This example shows how a cash budget is prepared. Several information and
assumptions for preparing the cash budget of Nuri Company are as follows:
(a) Cash budget will be prepared for the months of March, April and May. The
information required are as follows:
(ii) Sales forecast for the months of March, April and May.
(iii) Cash sales are 25 per cent and the balance are credit sales. For credit
sales, 80 per cent of it will be collected in the next month and 20 per
cent will be collected two months after the sale (refer to Table 9.1):
(b) The purchase of raw materials is predicted at 60 per cent of sales and the
payment will be made a month later.
(e) The company will pay insurance premiums of RM2,800 in the month of
March.
(f) The purchase of a new asset involving a cost of RM25,000 will be made in the
month of March.
(h) The cash balance that the company intends to hold every month is RM10,000.
Solution
Step 1: Complete the schedule of cash received for the months of March to May.
Collections:
Cash sales (25%) 15,000 22,500 21,250
80% from last monthÊs sales 39,000 36,000 54,000
20% from last two monthÊs sales 6,750 9,750 9,000
Total cash inflow 60,750 68,250 84,250
Step 2: Complete the schedule of cash payment for the months of March to May
Cash Budget
Next, we will make the following financial forecast for the purpose of forming a
series of pro forma financial statements, such as:
(a) The company can estimate the level of account receivables, inventory,
account payable and other accounts in the future to fulfil the requirement for
loans and expected profits;
(b) The finance officer can make a detailed evaluation of the actual financial
statements that had been planned and from thereon make adjustments; and
(c) The finance manager and creditors can evaluate in advance the level of the
companyÊs profitability and the overall achievement of the company.
SELF-CHECK 9.1
ACTIVITY 9.2
Budget is a forecast and forecast is often not accurate. What is the way
to ensure that the forecast in the estimation of the companyÊs cash flow
achieves its objective without any contradiction or error?
(i) Any sales trend expected for the company which will be repeated in
the coming years; and
(ii) Any factor or occurrence that may have a significant effect on the sales
trend of the company.
Step 1
Prepare the sales forecast.
Step 2
Determine the production schedule and requirements for materials, labour and
expenditure.
RM
Opening inventory xxxx
+ Total production cost xxx
= Total inventory for sale xxxx
– Cost of goods sold xxx
= Closing inventory xxxx
Step 3
Calculate other expenditures:
Step 4
Prepare the pro forma income statement
RM
Sales revenue xxxx
– Cost of goods sold xxx
– Depreciation xxx
= Gross profit xxxx
– Administration and general expenses xxx
Example 9.2
By using the information in example 9.1, prepare a pro forma income statement
for Nuri Company for the month of May. The following are the additional
information:
Nuri Company
Pro forma Income Statement
for the Month of May
(RM) (RM)
Sales revenue 85,000
Cost of goods sold
Opening inventory 20,000
Purchases (60% 85,000) 51,000
71,000
Closing inventory (40,000)
Cost of goods sold (31,000)
Gross profit 54,000
Operating expenditure
Office and warehouse rental expenses 4,500
Wages expenses 5,000
Operating expenditure (9,500)
Operating profit before interest and tax 44,500
Tax (13,350)
Earnings after tax 31,150
ACTIVITY 9.3
You have been exposed to the importance of financial planning via the
preparation of pro forma income statement and cash budget.
Cash budget is a summary of the receipt and payment of cash that is expected
for a short period of time.
– Cash receipt;
– Payment of cash;
– Cash surplus.
A pro forma income statement provides the forecast on the total profitability
that can be obtained by the company throughout a specific time period.
(xii) The company will make interest payments in the month of June
for RM310,000.
Keown, A. J., Martin, J. D., Petty, J. W., & Scott, D. F. (2002). Financial management:
Principles and applications (9th ed.). New York, NJ: Prentice Hall.
Copyright © Open University Malaysia (OUM)
Topic Working
Capital
10 Management
LEARNING OUTCOMES
By the end of the topic, you should be able to:
1. Describe the importance and strategies of working capital
management;
2. Explain the types and sources of short-term financing;
3. Evaluate the efficiency of a firmÊs management of its working capital
based on cash conversion cycle;
4. Elaborate on the importance of marketable securities;
5. Assess the factors that influence the management of accounts
receivable;
6. Identify costs that are related to inventory; and
7. Explain how inventory management decisions are made.
INTRODUCTION
Working capital management refers to the management of current assets and
current liabilities that are required for the daily operations of the company. It
involves the determination of working capital policy and the implementation of
this policy in the daily operations.
Working capital policy comprises of the working capital level and how the
working capital should be financed. For example, a firm needs to make a decision
on how much cash that needs to be kept in the accounts and the inventory level
that needs to be maintained. Besides that, a firm also needs to make decisions on
whether to finance its current assets with short-term fund, long-term funds or a
combination of both.
Current assets and current liabilities are the main items in the daily operations.
Most of the managementÊs time is focused on the working capital management
such as:
ACTIVITY 10.1
Example 10.1
Based on the summary balance sheet, the net working capital for Endah Company
is:
This shows that Endah Company has the ability to fulfil its short-term financial
claims whenever required. In other words, the net working capital can be used as
a measurement of the companyÊs liquidity.
(a) Cash
Money in hand or bank.
(d) Inventory
Commercial goods that will be sold to customers.
For example, when the festive season is approaching, companies that sell
clothes will increase their inventory to fulfil the demand that will normally
increase. This increase in inventory is only temporary because after the
festival, the inventory level will return to its normal level.
After the current assets had been categorised into permanent current assets and
temporary current assets, the next question will be related to the sources of capital
financing that are used to finance the investment in these assets. To match the
financing with the investments, the sources of financing also have to be categorised
into permanent financing source and temporary financing source.
ACTIVITY 10.2
Try to obtain the annual reports of several companies and refer to their
balance sheets. Calculate the average percentage of current assets
compared to the total assets of the companies. What can you summarise
from the results of your calculations?
The hedging principle matches the cash flow characteristics of an asset with the
maturity period of financial source that is used to finance that asset. How is this
hedging principle implemented? There are three approaches that can be used to
implement this principle, which are:
SELF-CHECK 10.1
Example 10.2
Endah Company has made a purchase on credit from the supplier for RM800
on the terms of 3/10 net 30. If the company made the payment within 10
days, it will pay only RM776 because the cash discount of RM24 would be
deducted from the invoice.
In summary, the company is assumed to have made a loan of RM776 for the
period of 20 days with the interest payment of RM24. Therefore, with the
assumption of 365 days a year, the annual cost borne by Endah Company as
a result of foregoing the discount offered can be estimated as follows:
RM24 365
Annual cost
RM776 20
0.564 or 56.4%
Based on the calculation above, Endah Company had to bear the annual cost
of 56.4% if it did not accept the discount offer of 3/10 net 30.
(b) Accruals
Accruals exist when there is a delay in payment. For example, the employeesÊ
salaries will only be paid at the end of each month and also the employeesÊ
salaries deduction (EPF and SOCSO) by the employer will only be made on
the 20th of the month. Financing sources through accruals do not involve any
costs. It is free for the company as long as it does not affect the credibility of
the company.
(a) Overdrafts
Overdraft is a credit facility provided by banks to its customers. It is
channelled through the customerÊs current accounts, where the customer is
allowed to withdraw money in excess of the balance in its current account.
However, there is a limit set on the withdrawal. For example, Endah
Company received an overdraft facility for RM50,000. This means that the
company can use the funds provided by the bank until the balance in its
account reaches RM50,000.
Overdraft facilities are very useful to a company that wishes to take the cash
discount offered by the supplier. The cost that needs to be borne by the
customer who uses the overdraft service is the interest that is applied based
on the negative balance of the customerÊs current account.
Example 10.3
Endah Company has obtained a bank loan of RM200,000 for a period of three
months at the rate of 15 per cent per year. At the end of the period, Endah
Company repaid the principal together with its interest.
Before making calculations for the effective cost of the loan, the interest
amount must be ascertained in advance.
RM7,500
Effective cost
RM200,000 1
4
0.15 or 15%
If you look at the example, the effective cost of 15 per cent is the same with
the rate of the bank loan. However, there are two characteristics in the cost
of short-term loan that will make its value higher than the nominal interest
rate. These characteristics are the compensating balance and the discounted
interest.
To obtain the effective cost of this loan, we need to obtain the value for:
Ć Interest amount;
RM7,500
Effective cost
RM180,000 1
4
0.1667 or 16.7%
By using example 10.3, the calculation of interest, net amount and the
effective cost for Endah Company are as follows:
Commercial papers are issued at a discounted price where the selling price
is the face value after deducting interest. The cost involved in the issuance of
commercial papers comprised of all the expenditures that are directly
involved in the issuance of this security. For example, a company that issues
commercial papers will obtain the services of a merchant bank to sell it to the
investors. All these expenditures must be taken into account in estimating
the effective cost of financing through commercial papers.
Example 10.4
Endah Company will issue commercial papers that have a value of
RM20,000,000 with a maturity period of six months. The interest rate for
these commercial papers is 10 per cent. The cost involved in issuing these
commercial papers is RM50,000.
RM1.05
Effective cost =
RM19,000,000 1 2
= 0.1105 or 11%
(d) Factoring
Factoring is a transaction that involves the purchase of account receivables
or the invoices from supplier companies by the factoring companies.
Financial institutions that conduct these factoring activities are known as
factor. It comprised of takeover and administration of account receivables as
well as the activity of collecting debt.
The cost of financing that is counted by factoring is the total financing and
expenditure involved such as the factoring fee (one to three per cent from the
invoice value), interest on deposit and reserves (a small percentage that is
held by factor). The balance value of the invoice payable by factor will only
be settled to the company when the entire account receivables have been
collected.
Example 10.5
Endah Company has factorised the account receivable totalling RM200,000.
The credit period of the company is 60 days. The factoring fee is 3.5 per cent
of the invoice value while the reserves are at 7.5 per cent. The interest rate
that is charged on the deposit is 12 per cent per year. When the deposit is
received, the fees and interest must be settled. Based on previous practice of
the company, it will give cash deposit of 60 per cent of the invoice value.
RM7,000 RM1,960
Effective cost =
RM96,040 2 12
= 0.5598 or 55.98%
Based on the calculation, the effective cost of this financing is 55.98 per cent
and the company obtains a deposit of RM96,040 for the period of two months
at the cost of RM8,960 (fees and interest). If all the account receivable can be
collected successfully, the balance of RM80,000 including reserves of
RM15,000 will be given by the factor to Endah Company.
SELF-CHECK 10.2
ACTIVITY 10.3
Example 10.6
Now, we will look at an example on how the calculation for cash conversion cycle
is made. Jaya Jati Company manufactures office fittings such as tables and chairs.
The following are the cash dealings of the company:
(a) Purchase of raw materials on credit for the production of tables and chairs
and the company is given a period of 30 days to make payment;
(b) Employees will be paid at the end of the month (that is after 30 working
days);
(c) The customers of the company will purchase the goods on credit. Therefore,
the accounts receivables will exist when sales are made;
(d) The payment for raw materials and wages must be made at the date
promised. As the cash from the credit sales have not been received, the
company has to finance the cash flow with short-term loans; and
(e) The cash cycle will be completed when cash from the credit sales are
received. Subsequently, the cash will be used to pay the short-term loans that
were taken to pay for the raw materials and wages of employees.
Sales of Jaya Jati Company are RM1,500,000, while the average inventory is
RM350,000. Accounts receivables are RM85,750. Assume that there are 360 days in
a year.
Based on the information, the cash conversion cycle for Jaya Jati Company can be
calculated as follows:
Inventory
Inventory conversion period
Sales/360
RM350,000
RM1,500,000/360
84 days
Accounts receivable
Accounts receivable
Sales/360
RM85,750
Conversion period
RM1,500,000/360
21 days
(a) Requires 84 days to convert the raw materials into finished goods (office
chairs and tables);
(b) Has 21 days to obtain cash from the sales made on credit; and
(c) Has 30 days to make payment on the purchase of raw materials and
utilisation of labour.
Therefore, the time period between the withdrawal of cash (payments that were
made for the purchase of raw materials and utilisation labour) and the receiving
of cash from the sales is 75 days.
ACTIVITY 10.4
What will happen if the cash conversion cycle exceeds the period that
had been set?
Companies that have surplus funds can temporarily invest these funds in
marketable securities. By doing this, the company can quickly convert the
securities into cash and obtain some return from the investment.
Factor Description
Default risk The probability of the interest and principal cannot be repaid in the
amount promised at the specific time.
Liquidity or Liquidity or marketability refers to the ability of the security to be
marketability converted into cash in a short period of time.
Taxation Interest that is obtained from the marketable security which is not
financed by the federal government will be taxed.
Returns The criteria of returns involve evaluation of risk and interest for each
factor stated above.
ACTIVITY 10.5
The companiesÊ owners would sometimes use the surplus funds of the
company to insert in marketable securities to obtain some returns. Is this
a wise action?
Therefore, the management must look at the effect of risk and rate of return of
the company in determining the optimal holding level of cash and marketable
securities. Decisions on the level of risk that will be taken by the company depend
on the decisions that have been made by the companyÊs management.
(a) Company has sufficient cash to fulfil the requirements of its transactions; and
(b) Cash surplus must be at the minimum level as cash does not have any return.
ACTIVITY 10.6
1. Explain the difference among the balance between risk-return in
cash management, management of account receivables and
management of inventories.
The total accounts receivable for a company at a specific time is determined by the
following factors:
Changes in any one of these factors will cause a change in the total account
receivable for the company. Therefore, the accounts receivable for a company at a
specific time can be determined as follows:
Example 10.7
Rania Company is a company that manufactures plastic goods. It has an annual
sales of RM250,000 per year. All sales were made on credit and the credit terms is
2/15 net 30. Based on previous experience, 60 per cent of the companyÊs customers
will take the discount and pay on the 15th day. In the meantime, the other 40 per
cent will make payments on the 30th day. Assuming that there are 360 days in a
year, calculate the total accounts receivable for Rania Company.
This means that the average accounts receivable for Rania Company at a specific
time is RM14,583.33.
Assuming the credit terms of 2/10 net 30. This means that customers will get
a two per cent discount from the invoice price if payment is made within 10
days of the invoice date. Customers who do not take this discount will have
to make payment within 30 days.
There are two elements that form the credit term, which are:
Example 10.8 can help you to understand the credit terms of a company more
clearly.
Example 10.8
On 2 February 2001, U-Pen Company made credit sales amounting to
RM85,000 based on the terms 3/15 net 30. If the customers pay within the
period of 15 days, which is until 17 February, they will get a discount of three
per cent.
Customers who do not take the discount are given 30 days to settle the
payment at the invoice price of RM85,000.
The application of the credit standards can be seen via an analysis of the
customersÊ credit applications conducted by companies via the 5C system.
This system is a subjective value measurement method that is widely used
among credit managers.
This method measures the credit quality that comprised of five main
sections, which are:
(iii) Capital
The capital factor refers to the overall financial status of the customers.
For the purpose of credit evaluations, emphasis is made on the ratio
related to the customersÊ ownership status such as the debt equity ratio,
liquidity ratio and interest coverage ratio.
(iv) Character
Character refers to the enthusiasm shown by the customers in fulfilling
their promise to make payments as mutually agreed.
(v) Collateral
Collateral refers to any fixed assets that are pledged for the credit
facilities. Finance managers will evaluate the collateral based on the
value and the marketability of the asset pledged.
The following are the methods normally used to collect account receivable
that had exceeded the payment period set:
Example 10.9
E-Zet Company sells goods on credit with the terms of 2/15 net 40. Based on
previous experience, the total percentage of customers who will take the
discount and make payments on the 15th day is 70 per cent and the rest will
pay on the 40th day. The credit sales of the company are RM80,000. Assume
that there are 360 days in a year.
If the annual sales are RM80,000, therefore the average credit sales per day
are as follows:
RM80,000
Average credit sales per day =
360
= RM222.22
Example 10.10 shows how the ageing schedule assists the management in
controlling the companyÊs account receivables. Both company NZJ and company
ZBZ had offered credit terms of 4/15 net 30 days to customers who deal on credit.
The total account receivables for both of these companies are RM4,000,000. Table
10.2 is the ageing schedule for both companies.
Example 10.10
The ageing schedule shows that 15 per cent of the customers from NZJ Company
had exceeded the credit period that has been set while 35 per cent of customers
from Company ZBZ had failed to pay within the period set.
Both these companies need to look at the credit policy that was set to identify the
problems faced in credit management of the company.
The management of account receivable starts from the decision on whether the
company should sell by credit or not. In relation to this, the company will set
specific policies in managing the account receivable which is normally known as
companyÊs credit.
A loose credit policy normally will increase sales and this will bring a higher rate
of return. However at the same time, this policy will also increase the risk of bad
debts for the company. The increase in this risk will have a negative effect on the
rate of return for the company.
On the other hand, a strict credit policy will reduce the sales of the company.
However, this policy will reduce the risk of bad debts and will indirectly have a
positive effect on the rate of return for the company. Therefore, in choosing a
specific credit policy, the management of the company must take into account the
effect of the credit policy on the overall risk level and the rate of return of the
company.
ACTIVITY 10.7
You were shocked to receive a tax claim of RM2,000,000 for the business
period of the last three years. Before this, you had expected your
business to be given tax exemption by the government but you do not
have any written documents regarding this matter. This tax must be
settled in full without any instalment payments and you must inform
this issue to the members of the board of directors. What will be your
next course of action?
(b) Supplies
Supplies are goods that are used in the manufacturing process or the
operations of a business. However, supplies are not the main items in
finished goods. It is the supplementary items that are used in the production
of final product.
ACTIVITY 10.8
(a) How much inventory must be held (bought) at a specific period of time?
The carrying cost of inventory has a direct connection with the average
inventory. This means that the carrying cost of inventory will increase with
the increase in the average inventory held.
The equation and Figure 10.7 assume that when inventory is ordered, the
total inventory kept is equal to 0 (all inventory ordered had been completely
sold).
Example 10.11:
Intoll Company sells 150,000 (S) units of mentol bulb per year. The inventory
is ordered four times per year (N) and each order (Q) is 37,500 units. The
purchase price (P) is RM3.50 per unit. The cost of capital to finance the
inventory is 10 per cent of the average inventory value. Warehouse cost is
RM3,500, insurance cost is RM1,000 and depreciation cost is RM500.
37, 500
Average inventory (A) =
2
18,750
By using the information that the inventory purchasing price is RM3.50 per
unit, the average value of inventory is:
The next step is to identify the costs involved in holding the inventory. Based
on the information given, the costs involved are financing cost, warehousing
cost, insurance cost and depreciation cost.
The ordering cost of inventory is a constant cost. Ordering cost is fixed for a
specific order without taking into account the size of the order made. The
total ordering cost can be calculated as follows:
Where:
F = Fixed cost for an order
S = Sales unit per year
A = Average inventory
Example 10.12
If S = 150,000 units, A = 18,750 units and F = RM500, what is the total ordering
cost?
150,000
Total ordering cost (TOC) 500
2(18,750)
RM2,000
Based on the previous calculation example, the total inventory costs can be
calculated as follows:
The economic order quantity model which is also known as EOQ model is the
method used to ascertain the optimal order quantity of inventory for a company.
Figure 10.8 shows the EOQ model graphically.
Figure 10.8 shows that the cost of carrying inventory increases with the increase in
average inventory (please refer to the TCC line; total carrying cost). This means
that a high order quantity will increase the carrying cost of inventory
that must be borne by the company. Therefore, costs that are related with this
inventory activity such as insurance, tax and storage will increase with the increase
in average inventory.
The ordering cost will decrease when the order quantity of inventory increases.
This is because a bigger order size will reduce the frequency of the orders. This can
be seen in the Figure 10.8 which shows that the TOC (total ordering cost) curve
will decrease when the order quantity increases.
The total carrying cost and ordering cost are the total inventory cost (please refer to
the TIC curve; total inventory cost). The minimum level at the TIC curve (as shown by
the dotted lines) is the EOQ level which is the optimal order quantity of inventory for
the company. In Figure 10.8, we found that the TCC curve (total carrying cost curve)
and the TOC curve (total ordering cost curve) also cross at this level. This shows that
at EOQ level, the total carrying cost and the total ordering cost are the same. Also at
this level, the total inventory cost is at the minimum level.
2(F)(S)
EOQ =
(C)(P)
Where:
EOQ = Economic order quantity
F = Fixed cost in ordering
S = Annual sales (units)
C = Carrying cost (percentage of inventory value)
P = Purchase price per unit of inventory
Example 10.13
The sales of Zulia Company is 50,000 units per year. The percentage of storage cost
is 20 per cent of inventory value. The purchase price is RM15.00 per unit and the
ordering cost for each order is RM1,500. Based on the information given, the EOQ
level is as follows:
S = 50,000 units per year
C = 20% or 0.2
P = RM15
F = RM1,500
2(1,500) (50,000)
EOQ
(0.2)(15)
7,071 units
This means that Zulia Company will order 7,071 units each time an order is made.
Therefore, the orders will be made seven times per year (50,000/7,071). The total
cost involved with the order level of 7,071 units is:
Therefore, the total inventory cost at EOQ is RM21,212, while the total carrying
cost (TCC) and total ordering cost (TOC) are the same at RM10,606.
The appropriate time to reorder inventory is known as the reorder point. The reorder
point refers to the inventory level where the next order needs to be made. The
determination of the reorder level is important to avoid problems in shortage of
inventory or depleted inventory. Three factors that influence the reorder point are:
Figure 10.10: Effect of lead time and safety stock on the reorder point
Sales
Reorder point Lead time
52 weeks
Example 10.14
D-Dee Company sells 130,000 units of inventory per year. Assume that the
sales are constant throughout the year. Therefore, the usage of inventory per
week is 2,500 units (assume that there are 52 weeks in a year). If the lead time
is three weeks, the calculation of the reorder point is as follows:
Sales
Reorder point Lead time Goods in transit
52 weeks
Figure 10.11: Effect of safety stock, lead time and goods in transit on the reorder
point
Example 10.15
Assume that a company takes three weeks to wait for a new order to be received
and the weekly usage is 2,500 units. The order quantity is 2,000 units and the time
between orders is two weeks. The inventory level when new orders must be made
is as follows:
The next example that will be discussed will show how the holding level of the
companyÊs inventory will affect the rate of return of the company. A grocery store
must make investments in inventory because it cannot operate if there is no
inventory to sell. Therefore, the store owner must make estimation on the level and
type of inventory that will be sold in his store. It will be risky if there is no
inventory estimation, as the store owner is at risk of losing his customers. For
example, holding inventory that is too low will cause the store to be always out of
stock and regular customers will have to go to another store.
ACTIVITY 10.9
https://efinancemanagement.com/sources-of-finance/short-term-
finance
Description: Detailed explanation on short-term finance management.
Accounts receivables at a specific period are influenced by the credit sales level
of the company and the time period required in collecting cash from those
credit sales.
Inventory management involves a balance between risk and the rate of return.
1. What are the main components of current assets and why are these
components also known as liquid assets?
2. How are the assets and liabilities of a company classified for the purpose of
capital management?
1. The following are the total loan by Zie-zam Company throughout the year.
2. Z-tron Company has obtained a loan from the bank for RM10,000 for a period
of 90 days at the interest rate of 15 per cent payable on the maturity date of
the loan. Assume that there are 360 days in a year.
(a) How much is the total interest (in Malaysia Ringgit) that must be paid
by Z-tron Company for this loan?
3. Commercial papers are usually sold at a discounted rate. Fang Company has
just sold its commercial papers that had been issued for a period of 90 days
at the face value of RM1,000,000. The company receive as much as
RM978,000.
(a) What is the effective annual interest rate that must be paid to finance
the commercial papers?
(b) If the brokerÊs fee is RM9,612 and had been paid at the beginning of the
issuance of these commercial papers, how much is the annual effective
rate that must be paid by the company?
(a) Calculate the maximum amount (in Malaysia Ringgit) of the interest
that must be paid.
(c) What is the annual cost factor (in percentage) for this transaction?
Sales RM 450,000
Average inventory RM 50,000
Account receivables RM 15,000
3. List five factors that are evaluated in the usage of the 5C system.
1. Biru Company offers the term of 3/10 net 30 to all the customers who
purchased its goods. Assume that 60 per cent of its customers took
the discount, while the rest paid on the 30th day. The annual sales
of Biru Company is RM500,000. Calculate the average accounts receivables
of Biru Company with the assumption that there are 360 days in a year.
2. Kiki Grocery Store ordered goods totalling RM3,000 every three months. The
credit term set by the supplier is 2/10 net 30. If the company took the
discount offered by the supplier, calculate the savings that can be obtained
in a year. Assume that there are 360 days in a year.
3. Mrs. Latifah bought supplies for her bakery for RM3,500 from Zarina
Supplier Company with the credit term of 2/15 net 30 on 15 June 2018. What
is the payment amount made by Mrs. Latifah if she paid for the supplies on
27 June 2018?
3. Explain the assumptions that are made to enable the usage of the EOQ
model.
Calculate:
(b) The total inventory cost for Bertam Company at the EOQ level; and
Answers
TOPIC 1: INTRODUCTION TO FINANCE
Self-Test 1
1. wealth; price
2. Maximising profit
3. D
4. D
Self-Test 2
1. taxed twice; dividends
3. Dividend
4. A
5. B
Self-Test 3
1. C
2. D
3. B
(b) Minimising cost might also be against the objective of maximising the
value of the company. For example, assume that the company accepts
a large order for its product. The company must be willing to pay
wages for overtime and bear the additional costs to fulfil that order only
if it can sell the additional product at a price in excess of these costs.
(c) Lowering prices to compete with rivals may result in the company
selling the goods at a price lower than the price needed to maximise
shareholdersÊ wealth. Again, in certain situations, this strategy can be
accepted but it must not be regarded as the ultimate objective of the
company. It must be valued by taking into consideration its effect on
the value of the company.
6. (a) Fixed salary means that compensation (in the short term) does not
depend on the achievement of the company.
(b) Salary that is related to the profit of the company will bind the
managerÊs compensation with the success of the company. However,
profitability is not the appropriate method to measure a companyÊs
success. We had already discussed earlier that the objective to
maximise profit is only a short-term objective that does not look at the
long-term prospects of the company.
(c) Salary that is partially paid by company shares means that the manager
will obtain the highest returns when the shareholdersÊ wealth are
maximised. Therefore, this compensation will lead the manager to act
in accordance with the interest of the owners.
7.
Company PC
Income Statement
for the Year Ended 31 December 2018
RM5,250,000
Sales
Less: Cost of goods sold 2,850,000
Gross profit RM2,400,000
Less Operating expenditure
Sales expenses RM350,000
Administrative and general expenses 600,000
Depreciation expenses 550,000
Total operating costs RM1,500,000
Profit before interest and tax RM900,000
Interest expenses 250,000
Profit before tax RM650,000
Tax (30%) 195,000
Profit after tax RM455,000
Less: Preference sharesÊ dividend 100,000
Net profit (or profit available for ordinary
shareholders) RM355,000
Earnings per share RM 0.17
8.
Company ODC
Balance Sheet
as at 31 December 2018
Assets
Current assets
Cash RM2,150,000
Marketable securities 750,000
Account receivable 4,500,000
Inventory 3,750,000
Total current assets RM11,150,000
Non-current Assets
Land RM2,000,000
Building RM2,250,000
Machines 4,200,000
Equipment 2,350,000
Total non-current assets RM10,800,000
Less: Accumulated depreciation 2,650,000
Non-current assets, net 8,150,000
TOTAL ASSETS RM19,300,000
Equities
Preference shares RM1,000,000
Ordinary shares 900,000
Paid up capital 3,600,000
Retained earnings 2,100,000
Total equities RM7,600,000
TOTAL LIABILITIES AND EQUITIES RM19,300,00
Self-Test 2
1. (b) False
2. (b) False
3. (a) True
4. (b) False
5. C
6. D
7. (a)
Hugo Enterprise
Statement of Retained Earnings
for the year ended 31 December 2017
RM37,700 ă RM4,700
(b) Earnings per share = = RM2.36
14,000
RM21,000
(c) Dividends per share = = RM1.50
14,000
9.
Changes
Items Cash Flow
(RM)
Cash +1,000 U
Account payable ă10,000 U
Notes payable +5,000 R
Non-current liabilities ă20,000 U
Inventory +20,000 U
Fixed assets +4,000 U
Account receivable ă7,000 R
Net profit +6,000 R
Depreciation +1,000 R
Share buyback +6,000 U
Cash dividend +8,000 U
Sale of share +10,000 R
10.
Suresh Corporation
Changes in Balance Sheet Items
between 31 December 2017 and 31 December 2018
Assets
RM RM RM RM RM
Cash 15,000 10,000 +5,000 5,000
Marketable securities 18,000 12,000 +6,000 6,000
Account receivable 20,000 18,000 +2,000 2,000
Inventory 29,000 28,000 +1,000 1,000
Total non-current assets 295,000 281,000 +14,000 14,000
Less: Accumulated depreciation 147,000 131,000 (16,000) 16,000
Liabilities
Account payable 16,000 15,000 +1,000 1,000
Notes payable 28,000 22,000 +6,000 6,000
Wages accrual 2,000 3,000 ă1,000
Non-current liabilities 50,000 50,000 0
Equities
Preference shares 100,000 100,000 0
Retained earnings 34,000 28,000 +6,000 6,000 1,000
TOTAL RM29,000 RM29,000
Suresh Corporation
Cash Flow Statement
for the Year Ended 31 December 2018
RM RM
Cash Flow from Operating Activities
Net Profit 14,000
Depreciation 16,000
Increase in account receivable (2,000)
Increase in inventory (1,000)
Increase in account payable 1,000
Decrease in accrual (1,000)
Cash flow from operating activities RM27,000
Self-Test 3
1. Fazrul Company
2017 2016
(a) Net working capital RM180,000 RM150,000
(b) Current ratio 2.5 times 2.07 times
(c) Quick ratio 1.17 times 1 time
Self-Test 4
Fazrul Company
2017 2016
(a) Account receivable turnover 9.14 times 9.03 times
(b) Average collection period 39.9 days 40.4 days
(c) Inventory turnover 2.54 times 2.57 times
(d) Average inventory sales period 144.27 days 142.02 days
= 144 days = 142 days
(e) Non-current asset turnover 2.13 times 2.15 times
(f) Total asset turnover 1.07 times 1.02 times
Self-Test 5
(a) Debt ratio = 50%
Self-Test 6
1. Liquidity
3. Inventory
5. total asset
8.
X-Cell N-Hance
(a) Return on assets 12.67% 11.25%
(b) Return on equity 31.67% 28.13%
(c) Net profit margin 10.27% 9.57%
(d) Total asset turnover 1.23 times 1.18 times
(e) Debt ratio 60% 60%
(f) Equity multiplier 2.5 times 2.5 times
(g) Interest coverage ratio 7.89 times 8.37 times
(h) Price earnings ratio 6.25 12.62
(i) Dividend yield ratio 6.86% 1.89%
Self-Test 7
1. (a) True
2. (b) False
3. D
4. C
7. Fuma Corporation
8. Lily Corporation
9. Amri Company
Marketable securities = RM16,000
Account receivable = RM62,000
Inventory = RM73,560
Total non-current asset = RM146,663
Net non-current asset = RM96,663
Total asset = RM256,228
Notes payable = RM20,300
Total current liabilities = RM67,900
Long-term liabilities = RM58,677
Total liabilities = RM126,577
Total equity = RM129,651
Total liabilities and equity = RM256,228
2. RM6,050
Self-Test 2
(a) RM11,171.10
(b) RM4,974.55
Self-Test 3
1. RM1,000
2. RM2,268.43
Self-Test 4
(a) RM100.06
(b) RM3,522.77
Self-Test 5
(a) RM330.96
(b) RM61,050
Self-Test 6
RM272.30
Self-Test 7
RM1,000
Self-Test 8
1. RM346.06
2. RM149.40
Therefore, Mas Joko Company should not continue with its investment.
7. PMTA = PVA/(PVIFA10%,4)
= RM6,000/3.170
= RM1,892.74
8. PV = RM400 (0.513)
= RM205.20
Self-Test 2
1. Vb = 80 (PVIFA13%,12) + 1000 (PVIF13%,12)
= 80 (5.918) + 1000 (0.231)
= 473.44 + 231
= RM704.44
3. The value of bond will be higher as the time period (t) for the payment is
shorter and the present value of the bond will increase. Therefore, the value
of the bond will also increase.
Self-Test 3
Trial-and-error method = 16.96% @ 17%
Estimation method = 16.01%
Self-Test 4
1. B
2. B
3. A
4. B
5. C
11. The rate of discount that equalises the present value for all interest and
capital payment for the bonds with the present value of the bond.
Self-Test 5
1. (a) Dividends, and
(b) Capital gains.
0.18
2. VCS =
0.11 0.05
= RM3.00
Yes, the shares will be sold as the actual value of these shares is lower than
the market price and it will be profitable.
0.79
P3 = 9.875
0.12 0.04
0.25
5. (a) Kcs = + 0.105
2.30
= 0.2137
= 21.37%
(b) Yes. As the expected return (21.36%) is higher than 17%, therefore the
shares should be bought.
Self-Test 6
1. A
2. A
3. A
4. B
5. B
0.16
7. VPS = = RM1.33
0.12
0.35
8. (a) K ps = 9.09%
3.85
(b) Sell as the expected rate of return is lower than the required rate of
return.
D
9. VCS =
K cs ă g
1.32
=
0.11 0.07
= RM33
10. D1 = D0 (1 + g)
= 1.15 (1 + 0.15)
= 1.32
D2 = 1.32 (1 + 0.15)
= 1.52
D3 = 1.52 (1 + 0.13)
= 1.72
D4 = 1.72 (1 + 0.06)
= 1.82
1.82
P3 =
0.12 0.06
= RM30.33
D
11. KCS = +g
P0
0.25
= + 0.07
4.05
= 0.1317
= 13.17%
D2 = 0.55 (1 + 0.25)
= 0.688
D3 = 0.688 (1 + 0.25)
= 0.86
D4 = 0.859 (1 + 0.1)
= 0.945
0.945
P4 =
0.15 0.10
= RM18.90
RM1
13. VPS =
0.12
= RM8.33
RM0.15
14. kPS =
RM5
= 3%
Self-Test 2
(a) Value of expected return for:
Share x = 10%
Share y = 10.32%
Share z = 10.12%
Self-Test 3
1. (a) Shares of Company A Shares of Company B
(c) Shares A are riskier as they have a bigger range of return and show a
flatter probability distribution.
5. The share has a lower level of risk than the average securities risk in the
capital market.
(b) 2v = (0.1)(0 ă 5.3)2 + (0.2)(6 ă 5.3)2 + (0.3)(7 ă 5.3)2 + (0.4)(5 ă 5.3)2
= 2.809 + 0.098 + 0.867 + 0.036 = 3.81
Variance of share W = 1
w = √1 = 1%
9. (a)
Alternative I Alternative II
Expected return of portfolio 8.8% 11%
Beta portfolio 0.5 0.7
Risk reward ratio 5.6% 7.14%
Project A should be rejected as the cumulative cash inflow at the end of the
third year, which is at the targeted payback period is less than the initial cash
outflow showing that this projectÊs PBP is more than three years.
PBP = RM400,000/RM125,000
= 3.2 years
Project B should also be rejected as its PBP is more than three years, which is
the targeted PBP.
2. The cumulative cash flow for this project at the end of the fifth year is
RM500,000. To regain the capital of another RM500,000, the time period that
will be taken is calculated as follows:
Self-Test 2
1. B
2. D
Self-Test 3
1. The NPV for project A is calculated as follows:
3. When the cost of capital increases, the NPV for the project will decrease.
Self-Test 4
PIA = 24,578/26,000
= 0.945
PIB = 629,192/500,000
= 1.258
PIC = 108,773/100,000
= 1.088
Self-Test 5
1. C
2. B
3. C
4. C
Self-Test 6
1. D
(c) PI = (RM16,650/0.893)/RM10,000
= RM18,450.02/RM10,000
= 1.86
Therefore,
IRR = (16,650/10,000) ă 1
= 1.67 ă 1
= 0.67
= 67%
Therefore,
4. (a) It is clear that PBP is between two and three years because the
cumulative cash inflow in the second year is RM8,000, while the
cumulative cash inflow for the third year is RM15,500.
PBP = 2 + (RM2,000/RM7,500)
= 2.27 years
(c) PI = RM12,004/RM10,000
= 1.2004
In question 3(b), when we use the discount rate of 12%, the NPV is
RM2,004. This means that the IRR is higher than 12%.
311.50
IRR 20% (24% 20%)
311.50 402.00
21.75%
PBP for Sik is more than 4 years because the cumulative cash inflow at
the end of year 4 is RM130 million less than the initial investment.
Based on the PI technique, the Mergong project will be accepted because its
PI is more than 1 while the Sik project will be rejected because its PI is less than
1.
6. (a) PBP:
Advantages: It is easy to calculate and there is no need to estimate
the cash flow after the targeted PBP.
Disadvantages: It does not take into account the time value of
money.
(b) NPV:
Advantages: Its measurement is in accordance with the ownerÊs
wealth.
Disadvantages: Its calculation is more complex as the entire cash
flow and cost of capital must to be estimated.
(c) IRR:
Advantages: It takes into account the concept of time value of
money.
Disadvantages: Its calculation is more complicated than NPV and
there is a possible problem on multiple IRR.
Self-Test 2
The additional annual cash flow after tax = (Sm ă ’Em ă ’Dm ) (1 ă t) +Dm
Sm = 0
Em:
Dm:
Therefore,
Self-Test 3
1. NPV190-4 = RM87,000 (PVIFA14%,4) ă RM190,000
= RM87,000 (2.91) ă RM190,000
= RM253,170 ă RM190,000
= RM63,170
The model that should be chosen is Model 360-6 because its NPV is higher
than the NPV for Model 190-4. However, you will learn that the analysis
based on NPV is not accurate in this case because the comparison made
involved assets with different lifetime. The equivalent annual annuity (EAA)
technique will be recommended in cases such as this.
E m :
Dm
Depreciation of new machine
[(RM 135,000 + RM 5,000)/3 years] RM46,667
Depreciation of old machine ă RM20,000
[RM 100,000/5 years]
Dm RM26,667
t = 40%
Therefore,
(b) Yes, the company should replace the old machine with the new
machine because the NPV of this replacement is positive.
4. To make a decision on whether to replace the old metre with the new metre,
we need to calculate the NPV for this replacement project. The steps that
need to be taken are as follows:
5. This statement is false because although the depreciation in itself is not cash
but as a tax deductible expense, it affects the tax for the capital budget project.
Tax is a cash flow item.
k=72 = 14%
Self-Test 2
RM0.35
Cost of preference shares = = 18.42%
RM1.90
Self-Test 3
0.18
K 0.09 0.126
1. (a) 5
12.6%
0.18
K 0.09 0.13
(b) 4.50
13%
3. Opportunity cost.
Self-Test 4
1. (d)
2. (f)
3. (e)
4. (b)
5. (a)
6. (c)
2. (a) Debt:
Interpolation:
980 960
= 9
980 914.8
= 9 + 0.307
= 9.307%
Preference shares:
RM 8
Kp = 3%
RM 65
= 9.31%
Ordinary shares:
5.07
Ks = 0.08
40 1
= 21%
4. Interest is a tax deduction item. Therefore, the cost of debt becomes lower
because it takes into account the taxes.
5. The flotation cost will cause the cost of capital for each capital component
that is issued to become higher.
Self-Test 2
1. Pro forma financial income statement is used by the finance manager and
the creditors to make initial evaluation on the level of the companyÊs overall
profitability and achievements.
(c) Section III is the change in net cash that is obtained from the
comparison of cash outflow and cash inflow; and
Tulip Company
Pro forma Income Statement
For the Year Ended 31 December 2018
Sales RM10,000,000
Cost of goods sold 6,000,000
Gross profit RM4,000,000
Depreciation expenses 1,680,000
Administration and sale expenses 1,200,000
Operating profit (EBIT)
Interest expenses RM1,120,000
Profit before tax 120,000
Tax (34%) RM1,000,000
Net income 340,000
Less Dividend RM660,000
Increase in retained earnings 330,000
RM330,000
2. For working capital management, assets are divided into permanent assets
and temporary assets. While liabilities are categorised into permanent
financing, temporary financing and spontaneous financing. This
classification is suitable to apply the principle of interest protection in the
working capital management.
3. The principle of interest protection matches the cash flow generation aspect
of an asset with the maturity period of the financing source that was used to
obtain the asset.
Self-Test 2
1. (a) Average loans = [(RM12,000 + RM13,000 + RM9,000 + RM8,000 +
RM9,000 + RM7,000 + RM6,000 + RM5,000 +
RM6,000 + RM5,000 + RM7,000 + RM9,000)/12)]
= RM96,000/12 = RM8,000
(b) Annual cost of loans = RM8,000 0.15 = RM1,200
4. (a)
Account book value RM100,000
Less; Reserves (10% RM100,000) 10,000
Less: Fees (2% RM100,000) 2,000
Total available for advance RM88,000
Self-Test 3
1. The cash conversion cycle refers to the time period taken from the time
payment is made on the purchase of raw materials to the time cash is
received from the sales made.
(a) The cash conversion period is the time period taken to convert raw
materials into finished goods which will be sold;
(b) The account receivable collection period refers to the average time
period taken to convert account receivable into cash; and
(c) Deferred payment period refers to the average time taken beginning
from the purchase of raw materials and labour until the payment of
cash is made on the purchase of raw materials and labour.
RM50,000
RM450,000/360
40 days
Self-Test 4
1. Four criteria that are taken into account in choosing marketable securities
are:
(d) Returns.
Self-Test 5
1. (a) Liquid Assets
Assets that can be converted into cash in a short period of time (less
than a year). For example, cash and marketable securities.
(b) Cash
Banknotes and coins that are owned by a company in its petty cash,
cash register or in its bank accounts.
Self-Test 6
1. Account receivable is the account that is formed when sales are made on
credit where it is a promise from the customer to make payment on the
purchase within an agreed time period.
2. The two factors that influence the total of account receivable are:
Self-Test 7
1. The three components of credit policy:
2. Credit term 3/15 net 40 means that the customer who pays within the first
15 days are eligible to get a discount of three per cent, while customers who
do not take this discount will have a period of 40 days to make payment.
3. The five factors that are evaluated in the usage of the 5C system:
(a) Character;
(b) Capacity;
(c) Capital;
(e) Conditions.
Self-Test 8
1. Average account receivables for Biru Company
= Average collection period Daily sales
= {(0.6) (10) + (0.4) (30)} (RM500,000/360)
= 18 days RM 1,389
= RM25,002
Self-Test 9
1. Generally, inventory management is for the purpose of preparing sufficient
inventory for the operations of the company and to control the costs related
to inventory to be at the minimum level.
2. The EOQ model is a method that is used to determine the order quantity that
is optimal for a company. This level is also the level where the inventory cost
is at the minimum level.
3. Assumptions that are made to enable the usage of the EOQ model:
Self-Test 10
1. (a) Economic Order Quantity for Bertam Company
S = 20,000 units
C = 0.15
P = RM1.50
O = RM5
= 942.809 ~ 943
(b) Total inventory cost for Bertam Company at the EOQ level
Total inventory cost = Total carrying cost and Total ordering cost
= (C) (P) (Q/2) + (O) (S/Q)
= (0.15) (RM1.50) (943/2) +
(RM5) (20,000/943)
= 106.088 + 106.045
= 212.133
Period
Period
OR
Thank you.