In: Finance
LIAM Bhd. issued RM50 million of 6% bonds which are redeemable at a 10% premium to their nominal value of RM100 in 6 years’ time. Alternatively, each bond can be converted into ordinary shares of the company within the next 4 years. The current share price of LIAM is RM4 and this is expected to grow at a rate of 2% per year for the foreseeable future. The conversion price is RM5 per share. The company’s cost of debt is 4% per annum.
Analyse:
(i) The market value for each RM100 convertible bond if the conversion is likely to take place.
(ii) The floor value for each RM100 convertible bond.
(i) | Share Price after 4 years | 4.32972864 | (4*(1.02^4) | |||||
Conversion price | 5.00 | |||||||
Number of shares received per bond | 20 | (100/5) | ||||||
Market price of the shares received per Bond | 86.5945728 | (4.32972864*20) | ||||||
Terminal cash flow after conversion at end of 4 years | 86.5945728 | |||||||
Present Value of cash flows if conversion takes place | 95.80 | (Using PV function of excel with Rate=4%,Nper=4, Pmt=-6, FV=-86.5945728) | ||||||
Market value for each RM100 convertible bond if the conversion takes place | 95.80 | RM | ||||||
(ii) | COMPUTATION OF FLOOR VALUE OF BOND | |||||||
Face Value of Bond | 100 | |||||||
Number of Bonds | 500000 | (50000000/100) | ||||||
Annual Coupon payment per bond | 6 | (0.06*100) | ||||||
Number of years to maturity | 6 | |||||||
Terminal payment on maturity per bond | 110 | (1.1*100) | ||||||
Cost of debt | 4.00% | |||||||
Present Value (PV) of future cash flow at market yield(Cost of debt) of 4% | 118.39 | (Using PV function of excel with Rate=4%,Nper=6, Pmt=-6, FV=-110) | ||||||
Floor Value of each RM 100 convertible Bond | 118.39 | RM | ||||||