FIN80005 Corporate Financial Management - Individual Assignment Prepared by Dr Mardy Chiah Semester 2, 2018 The objective of this assignment is to encourage students to use Excel spread sheets to aid...

1 answer below »
file attatched.price ?


FIN80005 Corporate Financial Management - Individual Assignment Prepared by Dr Mardy Chiah Semester 2, 2018 The objective of this assignment is to encourage students to use Excel spread sheets to aid in solving a capital budgeting problem, and to analyse how the market impounds new information into stock prices. Topics 4 - 8 are particularly relevant for this assignment. Weight: 20% of total assessment Due date: 19 October, 2018. You must submit your report, in word or PDF format, electron- ically using the assignment submission link on Canvas. Late submissions: Late assignments cannot be accepted unless a time extension has been re- quested from, and approved by, the Unit Convenor. Such requests must be made in writing via email prior to due date. Format: This assignment is a problem solving exercise, using Excel spreadsheets for analysis, with discussion of findings. It should be written in a report format. The word limit of the report is 1,500 words (approximately 1,000 words for Part 1 and 500 words for Part 2). Report writing resources are provided under unit information on Canvas. A completed coversheet (downloadable from Canvas) must be included. 1 Hypothetical company background Tastegood Limited is a public listed company that specializes in the production of confectionery. The production relies heavily on the use of machinery. The company has 215,000 number of shares outstanding trading on the stock exchange. Part 1 Tastegood is currently in negotiation with a large supermarket chain, Cheap & Good Limited, to supply its confectionery in a private label for Cheap & Good. Under the terms, Tastegood is expected to supply confectionery to Cheap & Good every year for the next ten years. If Tastegood proceeds with the supply of confectionery, the company needs to purchase ma- chinery to cope with the increase in production. New machinery is expected to cost $2,600,000, with an additional $200,000 installation and shipping costs. The machinery is expected to have a working life of 10 years. The companys accounting policy is to depreciate using the reducing balance approach. For the new machinery, the company decides to use a depreciation rate of 20% per annum. It is expected that the new machinery can be sold for $200,000 at the end of its useful life. If Tastegood is to proceed with the supply of confectionery to Cheap & Good, it is expected that the yearly operating revenues would increase by $800,000 in year one. From year two onwards, it is expected that the increase in yearly operating revenues would grow at a rate of 10% per annum. Variable total and fixed operating costs associated with increased production would be 40% of the increase in yearly operating revenues. However, as the private label confectionerys selling price is cheaper than Tastegood’s brand, it is expected that Tastegood’s existing operating revenues would fall by $200,000 per annum and existing operating costs would decrease by $80,000 per annum if Tastegood proceeds with the supply of confectionery. Moreover, there would be an initial increase in net working capital of $50,000. From year one to year nine, net working capital is expected to increase by $10,000 per year. All the net working capital can be recovered at the end of the project’s life. The company requires you to calculate an appropriate discount rate using the company’s weighted average cost of capital. The company’s capital structure has remained fairly stable, with a debt-to-equity ratio of 0.8. The company has no plan to adjust its capital structure in 2 FIN80005 18S2 the future. Given that the company is listed on the stock exchange, you are able to obtain the historical returns over the last 20 years for the company, the market portfolio and the risk-free asset as tabulated in Table 1. The company debentures have a face value of $1000 and a coupon rate of 12%. They mature in 5 years time. Similar debentures are currently yielding 15%. The company tax rate is 30%. Table 1 Historical yearly returns for Branson ltd, market and risk-free bond Year Tastegood Market Risk-free 1998 5.64% 10.43% 5.49% 1999 23.13% 13.81% 6.01% 2000 19.55% 12.77% 6.31% 2001 10.08% 7.65% 5.62% 2002 -19.35% -10.64% 5.84% 2003 25.01% 14.61% 5.37% 2004 29.21% 29.48% 5.59% 2005 28.41% 23.83% 5.34% 2006 22.29% 20.93% 5.59% 2007 -5.68% 1.73% 5.99% 2008 -68.09% -33.58% 5.82% 2009 48.21% 33.84% 5.04% 2010 12.39% 8.03% 5.37% 2011 -6.54% -6.43% 4.88% 2012 15.28% 18.56% 3.38% 2013 -1.12% 10.38% 3.70% 2014 17.98% 11.67% 3.66% 2015 -15.44% -6.43% 2.71% 2016 26.23% 16.29% 2.34% 2017 0.20% 5.70% 2.72% Furthermore, the CEO suggests conducting sensitivity analysis as follows because of uncer- tainty in relation to some of the expected cash flows: 1. Allow for a 30% probability that incremental revenues associated with the supply of private label confectionery would be 40% lower than expected starting from year six; 2. Allow for a 20% probability that incremental revenues associated with the supply of private label confectionery would be 20% higher than expected starting from year six. 3 FIN80005 18S2 Part 2 Semi-strong form efficiency tests are concerned with whether security prices reflect all publicly available information. The event study methodology can be used to investigate the effects of many events such as a corporate announcement. By studying the stock price reaction before, during and after an announcement, an examination of whether the market is semi-strong form efficient can be conducted. After performing the full analysis in Part 1, assume that Tastegood decides to proceed with the supply of private label confectionery to Cheap & Good. As such, the company announces details related to the expected increase in profits and cash flows that it would achieve from the supply of private label confectionery. The table below shows the daily returns of Tastegood (stock), the market and the risk-free asset 5 days before and after the announcement. Day 0 is the day of the announcement and there is no other price-sensitive announcement within the event window. Table 2 Daily returns for Tastegood, market and risk-free asset during the event window Day Stock Return Market Return Risk-free -5 0.30% 0.30% 0.0075% -4 0.45% 0.20% 0.0075% -3 -0.18% 0.01% 0.0075% -2 -0.60% -0.50% 0.0075% -1 1.20% 0.20% 0.0075% 0 2.50% 0.30% 0.0075% 1 1.30% -0.20% 0.0075% 2 1.66% -0.10% 0.0075% 3 1.50% 0.10% 0.0075% 4 1.40% 0.20% 0.0075% 5 1.26% 0.35% 0.0075% 4 FIN80005 18S2 Required You are to prepare a report, to present to the CEO, based on the Excel analysis you conduct for Part 1 and Part 2. Part 1 Show the various cash flows based on the different scenarios; assuming that the Tastegood decides to proceed with the supply of private label confectionery to Cheap & Good; taking into consideration of the various scenarios. Show all formulae, adjacent to the corresponding calculated amounts in the spreadsheet. You should also clearly state any assumptions (if any) made in your analysis. Part 2 Using Capital Asset Pricing Model (CAPM), calculate the daily abnormal return of Tastegood during the event window and plot it on a diagram. Daily abnormal return is computed as: Abnormal Return = Actual Return− Expected Return (1) Discuss the abnormal return pattern of Tastegood before, during and after the announcement and justify whether the stock price reaction is consistent with semi-strong form market efficiency. Your response should also include: (1) whether the abnormal return pattern is consistent with the analysis conducted from Part 1; (2) recommendations to exploit mispricing opportunities, if any, from the perspective of the company; and (3) expectations of what would happen to the share price subsequent to the analyzed event window. 5 FIN80005 18S2
Answered Same DayAug 26, 2020

Answer To: FIN80005 Corporate Financial Management - Individual Assignment Prepared by Dr Mardy Chiah Semester...

Soumi answered on Sep 01 2020
155 Votes
CORPORATE FINANCE
FIN80005 CORPORATE FINANCIAL MANAGEMENT – INDIVIDUAL ASSIGNMENT
Part 1
The table below contains values like beta and others that have been calculated:
    Particulars
    Amount (Rs)
    Cost of New Machinery
    2600000
    Installation and Shipping Cost
    200000
    Total Cost of New Machinery
    2800000
    Life of machine
    10
    Depreciation method
    Reducing balance method
    Depreciation rate
    20% per annum
    Scrap Value of the m
achine
    200000
    Increase in Operating Revenues for 1st year
    800000
    Increase in Operating Revenues after 1st year
    10% per annum
    Increase in Variable and Operating costs
    40% of incremental revenue
    Decrease in operating revenues
    200000
    Decrease in operating costs
    80000
    Initial increase in working capital
    50000
    Yearly increase in working capital
    10,000 per year for 9 years
    Debt-Equity ratio
    0.8
    Coupon rate of Debentures
    12%
    Tax Rate
    30%
    Therefore, effective cost of debt / debentures
    8.40%
    Beta = Slope of Return series an market return series
    1.557770795
    Average rate of Market return
     
    Cost of Equity (Ke)= Rf+ Beta(Rm-Rf)
    15.87%
    Weighted Average Cost of Capital (WACC)
    9.895%
    Particulars
    Probability
    Value
     
    Case 1: Expected Revenue
    50%
    -2,63,286.77
     -6,31,643.38
    Case 2: Revenue will be lower by 40%
    30%
     -18,78,881.64
     -5,63,664.49
    Case 3: Revenue will be higher by 20%
    20%
     -9,55,489.33
     -1,91,097.87
    Net Profits from the project
     -13,86,405.74
Table 1: Important Particulars
(Source: Learner)
5
Case 1: 50% Probability
    Case 1: 50% Probability
     Particulars / Year
     1
     2
     3
     4
     5
     6
     7
     8
     9
     10
    Incremental Revenues
     800,000.00
     880,000.00
     968,000.00
     1,064,800.00
     1,171,280.00
     1,288,408.00
     1,417,248.80
     1,558,973.68
     1,714,871.05
     1,886,358.15
    Less: Decrease in Revenues
     200,000.00
     200,000.00
     200,000.00
     200,000.00
     200,000.00
     200,000.00
     200,000.00
     200,000.00
     200,000.00
     200,000.00
    Net Increase in Revenues
     600,000.00
     680,000.00
     768,000.00
     864,800.00
     971,280.00
     1,088,408.00
     1,217,248.80
     1,358,973.68
     1,514,871.05
     1,686,358.15
    Increase in Operating Cost
     320,000.00
     352,000.00
     387,200.00
     425,920.00
     468,512.00
     515,363.20
     566,899.52
     623,589.47
     685,948.42
     754,543.26
    Decrease in Operating cost due to decrease sales
     80,000.00
     80,000.00
     80,000.00
     80,000.00
     80,000.00
     80,000.00
     80,000.00
     80,000.00
     80,000.00
     80,000.00
    Net Increase in Operating Cost
     240,000.00
     272,000.00
     307,200.00
     345,920.00
     388,512.00
     435,363.20
     486,899.52
     543,589.47
     605,948.42
     674,543.26
    Net Increase In Contribution (Revenue - Operating Costs)
     360,000.00
     408,000.00
     460,800.00
     518,880.00
     582,768.00
     653,044.80
     730,349.28
     815,384.21
     908,922.63
     1,011,814.89
    Less: Depreciation
     560,000.00
     448,000.00
     358,400.00
     286,720.00
     229,376.00
     183,500.80
     146,800.64
     117,440.51
     93,952.41
     75,161.93
    Increase in Working Capital
     60,000.00
     70,000.00
     80,000.00
     90,000.00
     100,000.00
     110,000.00
     120,000.00
     130,000.00
     140,000.00
     140,000.00
    Interest on Working Capital
     5,936.73
     6,926.18
     7,915.64
     8,905.09
     9,894.54
     10,884.00
     11,873.45
     12,862.91
     13,852.36
     13,852.36
    Therefore, increase in profits
     -205,936.73
     -46,926.18
     94,484.36
     223,254.91
     343,497.46
     458,660.00
     571,675.19
     685,080.79
     801,117.86
     922,800.60
    Less: Tax @ 30%
     -61,781.02
     -14,077.85
     28,345.31
     66,976.47
     103,049.24
     137,598.00
     171,502.56
     205,524.24
     240,335.36
     276,840.18
    Net Profits After Tax
     -144,155.71
     -32,848.33
     66,139.06
     156,278.44
     240,448.22
     321,062.00
     400,172.63
     479,556.55
     560,782.50
     645,960.42
    Discounting Factor @WACC (9.895%)
     0.91
     0.83
     0.75
     0.69
     0.62
     0.57
     0.52
     0.47
     0.43
     0.39
    Present Value of Yearly increase in revenue
     -131,175.86
     -27,199.28
     49,833.82
     107,148.80
     150,014.04
     182,272.57
     206,729.21
     225,432.41
     239,879.45
     251,435.49
    Present Value of total yearly inflows
     1,254,370.66
     
    Add: Present...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here