Assignment Task: You are required to produce a 1,400-word report in Word format, that will contain your responses to ALL THE THREE QUESTIONS listed below.
1,400 WORDS MAXIMUM INCLUDEING TABLES AND GRAPHS.
Question 1
Foresightful plc is currently considering investing in either of two competing projects that will allow the firm to expand its production capacity in order to meet the growing demand for its product. For each project the initial investment in new capital equipment will be required immediately. It is expected that the new equipment will be sold for scrap at the end of Year Three. The projects are expected to generate revenues and incur operating costs starting from next year (i.e. from Year One). Variable costs are expected to be 50 per cent of annual revenues. The table below shows the estimated annual direct overheads and annual revenues associated with the two projects, over their relevant three-year horizons.
|
Project A (£000)
|
Project B (£000)
|
Initial Investment (immediate outlay incurred in Year Zero)
|
(130)
|
(60)
|
Expected Annual Revenues from Sales
|
Year 1
|
240
|
130
|
Year 2
|
200
|
70
|
Year 3
|
50
|
30
|
Expected Annual Direct Overheads
|
Year 1
|
30
|
15
|
Year 2
|
30
|
15
|
Year 3
|
20
|
5
|
Estimated resale value of new equipment at the end of Year 3
|
10
|
10
|
Direct overhead costs are incremental and arise as a result of undertaking the projects. All cash flow estimates are stated in money terms and the general inflation rate is anticipated to be 3 per cent. The company employs the straight-line method of depreciation when calculating accounting profit. The real cost of capital to the company is 6 per cent.
You may regard all receipts and payments occurring at the end of the year to which they relate. Ignore taxation.
Required:
(i) Calculate for each project:
1) the net present value;
2) the internal rate of return;
3) the payback period.
(ii) On the basis of your results in part (i), advise the company’s management which is the best project, explaining to them the reasoning and justification for your investment advice.
You must show computations and workings and state assumptions you have made clearly and neatly.
[ 35 marks ]
Question 2
New Gadgets Ltd has spent £50,000 researching the prospects for a new range of products. The company’s directors regard this capital project as risky because it will require complete modernization of a factory that will be used for manufacturing of the new product range. An initial investment of £100,000 in capital equipment will be followed by three years with the following most likely estimates of annual cash flows:
|
£
|
£
|
Annual sales (volume of 120,000 multiplied by estimated sales price of £2.5)
|
|
300,000
|
|
|
|
Annual costs
|
|
|
Labour
|
90,000
|
|
Materials
|
125,000
|
|
Other
|
40,000
|
|
|
255,000
|
(255,000)
|
Operating cash flows before depreciation and tax
|
45,000
|
The equipment will have no second-hand value at the end of the three-year economic life of the project. The company’s cost of capital is 9 per cent.
To ensure that all investments create shareholder value, the company use discounted cash flow methods in their investment appraisal process. The financial manager, analyzing the proposal, is aware that the capital investment committee of the company will want to know the extent to which (i) annual sales volume, (ii) sales price and (iii) the cost of capital can change before the decision to accept the project switches to a decision to reject.
Assume that all cash flows arise at year ends. Ignore taxation and inflation.
Required:
(a) Assess the project using net present value (NPV) on the basis of the above estimates.
(b) On the basis of the net present value, should the business go ahead with the project?
(c) Give the required sensitivity analysis of the financial viability of the new project to variations in: (i) annual sales volume and (ii) the cost of capital.
(d) Briefly discuss the usefulness of the sensitivity analysis to the management team in making their decision, indicating any additional analysis that might be required.
You must show computations and workings and state assumptions you have made clearly and neatly.
[ 35 marks ]
Question 3
The table below provides the end-of-year share prices (in pence) for ASTRAZENECA PLC and TESCO PLC, and the end-of-year values for the FTSE 100 Index, which is a proxy for the market portfolio M.
YEAR
|
ASTRAZENECA
|
TESCO
|
Market Portfolio
|
2000
|
1485.5
|
154.3
|
6174.7
|
2001
|
1650.3
|
153.4
|
5218.3
|
2002
|
1061.7
|
110.9
|
4009.5
|
2003
|
1370.3
|
164.7
|
4510.2
|
2004
|
1067.2
|
218.6
|
4847.0
|
2005
|
1496.6
|
231.1
|
5681.5
|
2006
|
1605.6
|
312.0
|
6310.9
|
2007
|
1221.6
|
318.0
|
6416.7
|
2008
|
1628.8
|
280.9
|
4561.8
|
2009
|
1869.7
|
345.5
|
5500.3
|
2010
|
2046.4
|
337.2
|
6013.9
|
2011
|
2184.3
|
277.6
|
5668.5
|
2012
|
2320.2
|
324.1
|
6089.8
|
2013
|
3109.9
|
303.5
|
6717.9
|
2014
|
3986.3
|
221.7
|
6547.8
|
2015
|
3932.5
|
171.1
|
6093.4
|
2016
|
3842.5
|
192.0
|
7177.9
|
2017
|
4697.1
|
207.3
|
7648.1
|
Source: Yahoo Finance.
|
Required:
(a) Calculate the systematic risk , the non-systematic risk () and the total risk of the stocks of ASTRAZENECA and TESCO.
(b) Which company’s returns are better explained by the market’s returns?
(c) Suppose the market is in equilibrium. Assuming the risk-free interest rate of 1.25% per annum calculate the expected equilibrium risk-premium for each of the two stocks. Comment on the results.
You must show computations and workings and state assumptions you have made clearly and neatly.
[ 30 marks ]
Allocation of Available Marks
Section/element
|
Allocated Available Marks
|
1) Question 1
|
35 marks
|
2) Question 2
|
35 marks
|
3) Question 3
|
30 marks
|
|