The following are BAC Bhd.’s year end statement of financial position and statement of profit and...

The following are BAC Bhd.’s year end statement of financial position and statement of profit and loss for 2016 and 2017:
2017 ($) 2016 ($)
Non Current Assets:
Gross Non Current assets 317,503 232,179
Less accumulated depreciation 54,045 34,187
Net Non Current assets 263,458 197,992
Current Assets:
ICLBAT/JANUARY2019
7

Cash and equivalents 208,323 102,024
Accounts receivable 690,294 824,979
Inventories 942,374 715,414
Total Current Aassets 1,840,991 1,642,417
Total Assets 2,104,449 1,840,409
Non Current Liabilities
Long term debt 410,769 372,931
Total Non Current Liabilities 410,769 372,931
Current Liabilites
Short term borrowings 288,798 296,149
Accounts payable 636,318 414,611
Accruals 106,748 103,362
Total Current Liabilities 1,031,864 814,122
Total Liabilities 1,442,633 1,187,053
Shareholders’ Equity
Common stock (100,000 shares) 550,000 550,000

Retained earnings 111,816 103,356
Total Shareholders’ Equity 661,816 653,356
Total Liabilities and Shareholders’ Equity 2,104,449 1,840,409


ICLBAT/JANUARY2019
8

2017 ($) 2016 ($)
Sales 2,325,967 2,220,607 (-) Cost of goods sold 1,869,326 1,655,827 Other expenses 287,663 273,870 Total operating costs excluding depreciation and amortization 2,156,989 1,929,697 Depreciation and amortization 25,363 26,341 Total operating costs 2,182,352 1,956,038 EBIT 143,615 264,569 (-) Interest expense 31,422 13,802 EBT 112,193 250,767 (-) Taxes (30%) 33,658 75,230 Net income 78,535 175,537

Related items:
2017 2016 Total dividends paid $70,075 $150,000 Stock price per share $15.60 $21.80

Required:
(a) Calculate the after tax operating income (i.e. after-tax EBIT) for 2016 and 2017.

(b) Calculate the net working capital (NWC) that is supported by non-free sources for 2016 and 2017, and the changes in NWC between these two years.

(c) What is free cash flow (FCF)? Calculate the FCF for 2017. Is a negative FCF always a bad sign?

(d) Calculate the following for the company for 2017: (i) Earnings per share (1 mark) (ii) Dividends per share (1 mark) (iii) Book value per share (1 mark) (Total: 15 marks)

Solutions

Expert Solution

ekkarill92 answered 1 month ago

Next > < Previous

Related Solutions

The following are BAC Bhd.’s year end statement of financial position and statement of profit and...

The following are BAC Bhd.’s year end statement of financial position and statement of profit and loss for 2016 and 2017: 2017 ($) 2016 ($) 2017 ($) 2016 ($) Non Current Assets: total non current liabilities 410769 372931 Gross Non Current assets 317,503 232,179 current liabilities Less accumulated depreciation 54,045 34,187 short term borrowings 288798 296149 Net Non Current assets 263,458 197,992 A/P 636318 414611 Current Assets: accruals 106748 103362 cash and equivalents 208323 102024 total Current libilities 1031864 814122...

: Financial Statement Analysis The following are BAC Bhd.’s year end statement of financial position and...

: Financial Statement Analysis The following are BAC Bhd.’s year end statement of financial position and statement of profit and loss for 2016 and 2017: 2017 ($) 2016 ($) Non Current Assets: Gross Non Current assets 317,503 232,179 Less accumulated depreciation 54,045 34,187 Net Non Current assets 263,458 197,992 Current Assets: ICLBAT/JANUARY2019 7 Cash and equivalents 208,323 102,024 Accounts receivable 690,294 824,979 Inventories 942,374 715,414 Total Current Aassets 1,840,991 1,642,417 Total Assets 2,104,449 1,840,409 Non Current Liabilities Long...

Ayayai Corp.’s statement of financial position at the end of 2019 included the following items: Current...

Ayayai Corp.’s statement of financial position at the end of 2019 included the following items: Current assets $1,115,000 Current liabilities $1,027,100 Land 30,100 Bonds payable 1,111,000 Buildings 1,130,000 Common shares 181,000 Equipment 321,000 Retained earnings 175,000 Accumulated depreciation—buildings (131,000 ) Accumulated depreciation—equipment (11,100 ) Intangible assets—patents 40,100 Total $2,494,100 Total $2,494,100 The following information is available for the 2020 fiscal year: 1. Net income was $392,000. 2. Equipment (cost of $20,100 and accumulated depreciation of $8,010) was sold for $10,100....

Ayayai Corp.’s statement of financial position at the end of 2019 included the following items: Current...

Bridgeport Corp.’s statement of financial position at the end of 2019 included the following items: Current...

Bridgeport Corp.’s statement of financial position at the end of 2019 included the following items: Current assets $1,255,000 Current liabilities $1,113,100 Land 31,000 Bonds payable 1,301,000 Buildings 1,260,000 Common shares 184,000 Equipment 330,000 Retained earnings 175,000 Accumulated depreciation—buildings (133,000 ) Accumulated depreciation—equipment (11,100 ) Intangible assets—patents 41,200 Total $2,773,100 Total $2,773,100 The following information is available for the 2020 fiscal year: 1. Net income was $405,000. 2. Equipment (cost of $22,000 and accumulated depreciation of $8,150) was sold for $11,700....

Sheffield Corp.’s statement of financial position at the end of 2019 included the following items: Current...

Sheffield Corp.’s statement of financial position at the end of 2019 included the following items: Current assets $1,145,000 Current liabilities $1,115,000 Land 30,900 Bonds payable 1,231,000 Buildings 1,320,000 Common shares 181,000 Equipment 331,000 Retained earnings 186,000 Accumulated depreciation—buildings (144,000 ) Accumulated depreciation—equipment (11,800 ) Intangible assets—patents 41,900 Total $2,713,000 Total $2,713,000 The following information is available for the 2020 fiscal year: 1. Net income was $405,000. 2. Equipment (cost of $21,500 and accumulated depreciation of $8,080) was sold for $11,800....

Riverbed Inc. applies ASPE and had the following statement of financial position at the end of...

Riverbed Inc. applies ASPE and had the following statement of financial position at the end of operations for 2019: RIVERBED INC. Statement of Financial Position December 31, 2019 Cash $50,500 Accounts payable $ 93,000 Accounts receivable 90,000 Long-term debt 85,000 Inventory 82,000 Common shares 100,000 Machinery (net) 125,000 Retained earnings 89,500 Trademarks 20,000 $367,500 $367,500 During 2020, the following occurred: 1. Jia Inc. sold some of its trademarks. The trademarks had an unlimited useful life and a cost of $10,000....

Eagles Inc. had the following statement of financial position at the end of operations for 2017:...

Eagles Inc. had the following statement of financial position at the end of operations for 2017: Cash 32000 Accounts payable 48000 Accounts receivable 33920 Bonds payable 65600 FV-NI investments 51200 Common shares 160000 Equipment (net) 129600 Retained earnings 37120 Land 64000 310720 310720 During 2018, the following occurred:+ 1. Eagles sold its FV-NI investments portfolio at a gain of $9,600. 2. A parcel of land was purchased for $75,200. 3. An additional $60,800 worth of common shares was issued. 4....

Whispering Winds Inc. had the following statement of financial position at the end of operations for...

Whispering Winds Inc. had the following statement of financial position at the end of operations for 2016: WHISPERING WINDS INC. Statement of Financial Position December 31, 2016 Cash $20,000 Accounts payable $30,000 Accounts receivable 21,200 Bonds payable 41,000 FV-NI investments 32,000 Common shares 100,000 Equipment (net) 81,000 Retained earnings 23,200 Land 40,000 $194,200 $194,200 During 2017, the following occurred: 1. Whispering Winds liquidated its FV-NI investments portfolio at a loss of $9,000. 2. A parcel of land was purchased for...

Given below are the Statements of Financial Position and the Statement of Profit or Loss for...

Given below are the Statements of Financial Position and the Statement of Profit or Loss for BA107 Trading Bhd: 2020 (RM) Sales 505,000 Cost of sales (105,000) Gross profit 400,000 Expenses (252,000) Profit before tax 148,000 Taxation (40,000) Profit after tax 108,000 2020 2019 (RM) (RM) Property, plant and equipment 355,000 300,000 Trade receivables 80,000 75,000 Inventory 145,000 120,000 Bank balance 24,500 15,000 604,500 510,000 Ordinary share capital 250,000 250,000 Retained profits 222,500 140,000 472,500 390,000 Other payables 87,000...

Subjects