Liquidity ratios
calculate to learn about the company's ability to meet the requirement of the
financial applications and the liabilities, such as the current ratios and
click ratio. The current ratio is the ratio of the business assets to total
current liabilities that is calculated by dividing current assets by current
liabilities. The ideal current ratio is always 2:1. The quick ratio is
calculated as indicated that give the filters of the current ratio by measuring
the different kinds of amount that is, most liquid current answered to cover
the current liabilities. It is based on the equivalent of cash and marketable
investment and account receivable that could be easily convertible in their
current liabilities.
The quick ratio is more considered in the better view
of the business coupe, its liabilities and the difference of the inventories in
the analysis of the liquidity of the business. As for concern with the
Liquidity ratio of cement company is based on the fiscal year ended on 31st
December 2019 that represent Oman cement revenue decreased by 5% to OMR 48.1
million. The nature of the new company also decreased by 45% to OMR 4 million.
The decrease in net income also affected the liquidity ratio of the company,
that is, stay on the. Tweak ratio is on 1.3, four and the current ratio is
3.17. As there is much to decrease in the in finances, the revenue of the
company but still quick ratio and current ratio is stable. So according to my
analysis, I think the company is doing well in the dealing of liquidity ratios.
Company has the ability to repay its liability as compared to revenue generated
from the financial year.
(i)
Cash
Operating Cycle in a tabular form (as shown in ppt slide number 10 of working
capital management) and present Cash Operating Cycle in a diagram for both
years separately (as shown in class ppt slide number 9 of working capital
management).
The
cash operating cycle can be calculated by adding inventory days and receivables
days, and subtracting payables days for 2019,
Cost
of sales = 41,773,233x (1 – 0.131) = $36,300,940
Inventory
days = 360 x 25,030,963/36,300,940 = 248 days
Trade receivables days = 360 x 9769735/41,773,233= 84 days
Trade payables days = 360 x 7808487/36,300,940 = 77 days
Cash operating cycle of Oman
cement Co (2019):
= 248 + 84 – 77 = 255 days
(ii)
Suggestions
for working capital management:
According to the working Capital Management changes in
the market. There are some important as so is privatized within a man since
2000 and include different kinds of major interpret. Nuer such as petroleum,
product Market Company and the government shares intermittent telecommunication
is. Reduced from 63.5% two 51%. Following are some suggestions that are given
to the man cement company such as:
·
Oman cement company should maintain the
equity of shareholder in such position that investors could be attracted by the
existing investment.
·
Oman Cement Company must increase its
fixed asset as well as increased its sales.
·
There must be the net sale of in
Management Company increasing that could be able to maintain the higher profit
in the company.
·
Complete should increase current liabilities
of the Oman cement company.
·
The sales of the company should be
increasing as well as its gross profit is decreasing. It should be avoided.
·
The Profit after tax must be according to
the interest and more than the shareholder that is invested in the men working
capital of the company.
·
Operating profit before tax and interest
of one company is more than the capital employed. Therefore it should be
maintained.
Question
no. 2
a)
Expected
annual return on equity (ROE)
To calculate return on equity we need
to have net income for both options. The following tables represent the
calculated net income for option 1 and 2 by considering the average, weak, and
strong sales scenario.
Option 1 Net Income
|
|
Weak
(in millions)
|
Average
(in millions)
|
Strong
(in millions)
|
PBIT
|
30
|
45
|
78.75
|
Interest Expense
|
6.3
|
6.3
|
6.3
|
PBT
|
23.7
|
38.7
|
72.45
|
Tax Expense
|
5.925
|
9.675
|
18.1125
|
Net Income
|
17.775
|
29.025
|
54.3375
|
While for option 2 the net income is
presented below in the table.
Option 2 Net Income
|
|
Weak
(in millions)
|
Average
(in millions)
|
Strong
(in millions)
|
PBIT
|
30
|
45
|
78.75
|
Interest Expense
|
11.25
|
11.25
|
11.25
|
PBT
|
18.75
|
33.75
|
67.5
|
Tax Expense
|
4.6875
|
8.4375
|
16.875
|
Net Income
|
14.0625
|
25.3125
|
50.625
|
Using the above information the
return on equity is calculated with the following formula:
The following table represents the
return on equity for each option in accordance with the case scenario (weak to
strong):
Option 1 ROE
|
|
Weak
|
Average
|
Strong
|
Net Income
|
17.775
|
29.025
|
54.3375
|
Equity
|
210
|
210
|
210
|
ROE
|
8%
|
14%
|
26%
|
Now calculating for option 2:
Option 2 ROE
|
|
Weak
|
Average
|
Strong
|
Net Income
|
14.0625
|
25.3125
|
50.625
|
Equity
|
150
|
150
|
150
|
ROE
|
9%
|
17%
|
34%
|
b) Expected average annual return on
equity (ROE)
The
expected average annual return on equity is calculated below while considering
all the options together.
c) Benefits and drawbacks of capital
structure
The benefit and drawbacks of Hassen Constructions into
changing capital structure are presented below:
Benefits:
1)
Changing
the capital structure will give benefits to the company by reducing the cost.
According to the research, the cost of debt is relatively cheaper than the cost
of equity.
2)
Increase
in interest expense because of debt financing will benefit the company in
reducing tax expense.
3)
Issues
and administrative cost of debt financing are lower than equity financing
therefore the company would be able to save some expenses such as legal fees
and issuing cost.
Drawbacks: The key drawbacks of this decision are enlisted below:
1)
Debt
is risky for the future operations of a business as a company have to pay back
the loan and debt amounts after the maturity date.
2)
The
inability of paying back debt can result in bankruptcy. Therefore, excessive
debt financing is not a recommended option.
The Hassen constructions company have two available options
regarding changes in its capital structure. Firstly to issue 30% debt at the
interest expense rate of 7%. Secondly, company can have debt financing at the
7.5% interest rate. These values are
used for the calculation of return on equity in the above question. According
to the analysis, the most suitable option for Hassen Construction company is to
select option 1. Following the analysis, option 1 would have at least 17.7% net
income a greater amount than expected to be generated by option 2. Somehow, the return on equity ratio of option
2 is greater than option 1. Even in case of strong sales, the company's return
on equity (in option 2) is exceeding the maximum limit for return on equity. A
recommended range for return on equity value is 15 to 20. Therefore, the
analysis of net income and return on equity (ROE) both suggest that the company
should select option 1.
d) Factors that Hassen construction
should consider
The two important factors should be considered by the Hassen
Construction company while evaluating the capital structure policy. See the following
two factors:
Interest Rate:
When companies take a decision for the equity financing they
usually pay attention to the return and market value. Although, while adding
the debt financing in the capital structure they should consider the cost of
debt financing and interest expenses. A higher interest rate will increase
interest expenses. In such a situation, the company will have to pay relatively
higher than equity financing. Moreover, overall net income reduces when
interest expenses cover a huge amount of EBIT. Therefore, how much debt would
require interest expenses is an important question for the company to be
considered in the decision making process.
Return on equity:
Hassen Construction company would also consider the amount
of return on investment. Companies paying a higher return amount can easily get
financing from the markets. Therefore, for a better reputation company would
need to generate a higher return as return on equity. The capital structure
that provides a higher return on equity should be selected by the company.
Question no. 3
a)
Capital investment = RO 8 million
Net Profit = RO 10 million
Debt = 25% of capital structure
Equity = 75% of capital structure.
Therefore, equity required as retained earnings would be 75%*RO 8 million
Equity = 75%*8 million
=RO 6 million
Hence, from a profit of R0 10 million, 6 million will be retained earnings
and RO 4 million can be distributed as dividend.
Dividend payout would thus be:
Dividend ratio =
b) To
earn money in the market of the business is mainly to earn from equity by
investing in the Stock Exchange. A complete distributes its profit to its
shareholder by declaring some part of its dividend. In some cases, the company
partially distributes profits and some of the parts have remained for the
purpose of such expansion and growth of the business. The dividend is
distributed according to per unit or share purchased by the shareholder. For
example, if a company decides to give ₹10 per share and face value of a single
unit, it is called 100% dividend paid ratio. However, another method is to
issue bonus here to the shareholders in.
Replacement offer dividend. When the
company has not enough profit or there is a requirement to enhance the capital
of business, there must be. Bonus here issue in against the amount that is paid
in the form of a dividend. According to my Adelphi company could enhance is
profit and in development projects by cash is much better, but in the case when
the company itself funds to expand the business, there must be a bonus share
issue and enhance the equity of the shareholders. That could help to increase
the capability to invest in your projects of the company. There should be a
bonus share issue to increase the development and growth rate in the projects
of the company.
c) A
stock split is a corporate action taken by the company's management and the
directors said to increase the number of outstanding shares. It is done by
dividing each into different multiple ones and decreasing the stock price. A
stock split is not considered as the company's market capitalization. The
current snare you. There are several reasons for the company to consider a
stock split. Is the price of stock gets higher and higher and there are some
investors in the market that feel to increase the price and considered prices
too high and avoid the investment in the stock market.
Splitting the stock brings the share price
down and become more attractive to thus investors and they invested in such
kind of features and increase the company's capital. The splitting stock also
gives the shareholder feeling that they certainly have more shares before they
had in hand. If the prices rise, they have more stock to trade in the market.
It is also helpful in increasing the liquidity of the store and the number of
outstanding shares in the market to trade according to the bid and spreads.
There are also benefits linked with the investors as it is good to stock split
by indicator as of purchasing the different kinds of share.
d) In
the current situation, Oman being hit by different view shocks and the one is
COVID-19 and the other is a shocking decrease in oil prices. The government
policy is working on the both are for the development and there are different
cases that are registered in the COVID-19 impact. Oman governmental takes
different measures, including a reduction in interest rate and operations. Of
the extension of three months and reduced the interest rate in different kinds
of investment. So this according to the situation, I suggest that complete
should decrease the dividend payout ratio to save the future investment and
project capital in them. Forms of company.
The pandemic situation of coronavirus
is surprising all around the world and infecting the office financial
performance of the company as well face the challenging impact of the COVID-19.
According to the scenario in the cement industry, there is a temporary
reduction of liquidity coverage ratio from 100 to 80%, and restriction from the
banks to make banks and other financial institutions to make dividend payout.
The dividend payout ratio is classified during the two to three month period
according to the requirement and extension of the 90s days.
Question no 4
Required:
(i)
Calculate
the Accounting Rate of Return for both Methanol and Fertilizer project.
(ii)
Calculate Payback Period of Project
Methanol and Fertilizer
Hence,
the Payback Period for project Methanol is 1.8 years and project Fertilizer is
2 years.
Working
is shown in the following table:
(iii)
Calculate the NPV of Methanol and
Fertilizer project
Particulars
Values
|
|
|
|
Project Name:Methanol Fertilizer
|
|
Cost of capital
|
|
10%
|
|
Cash flow for the year
|
|
|
Initial Investment
|
|
$100,000
|
1.000
|
$100,000
|
$100,000
|
1.000
|
$ 100,000
|
|
1
|
$60,000
|
0.909
|
$54,545
|
$54,000
|
0.909
|
$ 49,09 1
|
|
|
$50,000
|
0.826
|
$4 1,322
|
$46,000
|
0.826
|
$ 38,017
|
|
3
|
$40,000
|
0.751
|
$30,053
|
$40,000
|
0.751
|
$ 30,053
|
|
4
|
$30,000
|
0.683
|
$20,490
|
$36,000
|
0.683
|
$ 24,588
|
|
5
|
$25,000
|
0.621
|
$15,523
|
$25,000
|
0.621
|
$ 15,523
|
Scrap Value
|
|
$10,000
|
0.621
|
$6,209
|
$10,000
|
0.621
|
$ 6,209
|
Present value
|
|
|
|
$168,143
|
|
|
$ 163,481
|
Profitability
index
1.681 1.635
|
(iv)
Calculate IRR of Methanol and Fertilizer project
·
NPV
is negative RO 1,956 @ 40% for Menthol Project
·
NPV is negative RO 5,359 @ 40% for
Fertilizer Project
Particulars
|
Val
|
Ues
|
Project Name
|
Methanol
|
Fertilizer
|
Scrap Value Cash flow for year
|
$100,000
|
$100,000
|
|
initial Investment
|
-SI00,000
|
-$ 100,000
|
1
|
$60,000
|
$54,000
|
2
|
SS0,000
|
S46,000
|
3
|
$40,000
|
$40,000
|
4
|
$30,000
|
$36,000
|
5
|
$35,000
|
$35,000
|
IRR
|
38.14%
|
35.09%
|
|
(v)
Present the overall results of above
in a table and recommend one best proposal to management. Give a recommendation for your recommendation.
The
above figures are shown as the profitability index and I am all for the
company. As concerned with the profitability index, it is 1.6814 methanol and
1.6354 fertilizers. The IRR based as 38.14% for methanol and 35.09% for
fertilizers. According to the table analysis, it is recommended their company
should invest in them for their project as the ARR of the company is from
favourable and profitability index is also positive.