Question

In: Accounting

The following is an extract from the statement of financial position of Verona Co at 30...

The following is an extract from the statement of financial position of
Verona Co at 30 September 2004:
R
Ordinary shares of 25 cents each 250,000
Reserves 350,000
7% preference shares of R1 each 250,000
15% long-dated bonds 150,000
–––––––
Total long-term funds 1,000,000
–––––––
The ordinary shares are currently quoted at R1.25 each, the bonds
trading at R85 per R100 nominal and the preference shares at 65 cents
each. The ordinary dividend of 10 cents has just been paid, and the
expected growth rate in the dividend is 10%. Corporation tax is at the
rate of 30%.

Required:
Calculate the weighted average cost of capital for Verona Co.

Solutions

Expert Solution

Calculation of Cost of Long Term Fund/Debt

After tax Cost of Debt = Interest / Issue Price * (1 – Tax Rate)

= 15 / 85 * (1 – 0.30)

= 0.1235 or 12.35%

Cost of Preference Share

Preference Dividend = R1 * 7% = 0.07

Current Issue Price of Preference Share = 0.65

Cost of Preference Share = Dividend 0.07 / Issue Price 0.65

= 0.10769 or 10.77%

Cost of Equity

Next Equity Dividend = 0.10*1.1 = 0.11

Issue Price = R1.25

Cost of Equity = Next Expected Dividend 0.11 / Issue Price 1.25

= 0.088 or 8.80%

Weighted Average Cost of Capital can be calculated either based on book value or based on market value. Since it is not specified in the question, I am calculating for both.

Weighted Average Cost of Capital (based on book value)

Book Value

Weight

Cost of Capital

Weighted Average Cost of Capital

(Weight * Cost of Capital)

Ordinary Share Plus Reserve

600000

0.60

(600,000/1000,000)

0.088

0.0528

Preference

250000

0.25

(250,000/1000,000)

0.1077

0.0269

Long Term Debt

150000

0.15

(150,000/1000,000)

0.1235

0.0185

TOTAL

1000000

0.0983

Weighted Average Cost of Capital (based on book value) = 0.0983 or 9.83%

Weighted Average Cost of Capital (based on Market Value)

Number of Shares / Bonds

Market Price per bond/share

Market Value

Weight

Cost of Capital

Weighted Average Cost of Capital

(Weight * Cost of Capital)

Ordinary Share

1000000

(250,000/0.25)

1.25

1250000

(1000,000*1.25)

0.81169

(1250,000/1540,000)

0.088

0.0714

Preference

250000

(250,000 / 1)

0.65

162500

(250,000*0.65)

0.10552

(162,500/1540,000)

0.1077

0.0114

Long Term Debt

1500

(150,000 / 100)

85.00

127500

(1500*85)

0.08279

(127,500/1540,000)

0.1235

0.0102

TOTAL

1540000

0.0930

Weighted Average Cost of Capital (based on Market Value ) = 0.0930 or 9.30%


Related Solutions

From the following account balances to 30 June 2020 prepare a statement of financial position in...
From the following account balances to 30 June 2020 prepare a statement of financial position in the narrative classified format. Note: you will need to determine the balance of the retained earnings.    Type of Account                                 $ Accounts Receivable                              46500 Provisions                              50000 Prepayments                              1200 Sales Revenue                            455000 Plant and Equipment                            220000 Other Current Assets                              11000 Borrowings                            120000 Interest on Borrowings E                              6000 Accumulated Depreciation                            48500 Accounts Payable                              26000 Share Capital                            450000 Land and Buildings                            339000 Inventory                              78000 Two Year Term...
P Co and S Co The following are the draft statement of Financial Position of P...
P Co and S Co The following are the draft statement of Financial Position of P Co and its subsidiary S Co as at 31st December 2019 are given below:                                                            P Co S Co Assets ‘$’ ‘$’ Non –current assets Tangible assets 350,000 160,000 Investments: in S Co 154,000 Current assets Inventories 40,000 20,000 Trade receivables 100,000 85,000 Cash and cash equivalents 20,000 15,000 Total Assets 664,000 280,000 Equity and liabilities Share capital: Ordinary $1 shares 350,000 100,000 Retained...
SA ONE Limited Extract of Statement of Financial Position as at 31 December 2018 and 2019...
SA ONE Limited Extract of Statement of Financial Position as at 31 December 2018 and 2019 $ $ Total assets 830,000 820,000 Total liabilities 650,200 661,500 Share capital - ordinary (5,000 shares, $2) 10,000 10,000 Share capital - preference (3,000 shares, $1, 20%) 3,000 3,000 Retained earnings 166,800 145,500 179,800 158,500 A net income of $30,000 was reported in 2019 (2018: $23,000). Cash dividends attributable to 2018 and 2019 were declared and paid to both the preference shareholders and the...
The following statement of financial position relates to XYZ Ltd for the years ending 30 June...
The following statement of financial position relates to XYZ Ltd for the years ending 30 June 2019 and 30 June 2020. XYZ Ltd Statement of Financial Position As at 30 June 2020 2019 Cash at Bank       $     43,000 $    42,000 Accounts Receivable 34,500 96,000 Inventory 113,500 124,000 Land 45,000 62,500 Buildings 265,000 137,500 Accumulated depreciation – Buildings (100,000) (85,000) Plant & Equipment 40,000 40,000 Accumulated depreciation – Plant & Equipment (10,000) (5,000) 431,000 412,000 Accounts Payable 67,000 60,500 Interest...
The following information has been extracted from the financial statements of YDI Limited: Extract of Statement...
The following information has been extracted from the financial statements of YDI Limited: Extract of Statement of Comprehensive Income for the year ended 31 December 2019 2018 R R Sales 2 000 000 1 600 000 Cost of sales 940 000 800 000 Operating profit 600 000 520 000 Profit before tax 520 000 450 000 Profit after tax 364 000 315 000 Extract of Statement of Financial Position as at 31 December Assets 2019 2018 R R Non-current assets...
The following extract appeared in the financial statements of Sihle Limited: Sihle Limited Extract from the...
The following extract appeared in the financial statements of Sihle Limited: Sihle Limited Extract from the Statement of Comprehensive Income for the year ended 31 December 2019: R Sales 4 140 000 Cost of sales (3 490 000) Opening inventory 710 000 Purchases 3 630 000 Gross profit 650 000 Operating expenses (429 000) Operating profit 221 000 Interest  expense (35 000) Profit before tax 186 000 Taxation (52 800) Profit after tax 133 200 Additional information: Dividends paid during the...
On 30 June 2018, the Statement of Financial Position of Emerald Ltd showed the following non-current...
On 30 June 2018, the Statement of Financial Position of Emerald Ltd showed the following non-current asset after charging depreciation: Plant 400,000 Accumulated Depreciation (150,000) 250,000 As of 30 June 2018, the company decided to adopt the revaluation model for the plant. Therefore, on 30 June 2018, an independent valuer assessed the fair value of the plant to be $280,000 with a remaining useful life of 7 years. On 30 June 2019, the plant was revalued again to its fair...
On 30 June 2018, the Statement of Financial Position of Emerald Ltd showed the following non-current...
On 30 June 2018, the Statement of Financial Position of Emerald Ltd showed the following non-current asset after charging depreciation: Plant 400,000 Accumulated Depreciation (150,000) 250,000 As of 30 June 2018, the company decided to adopt the revaluation model for the plant. Therefore, on 30 June 2018, an independent valuer assessed the fair value of the plant to be $280,000 with a remaining useful life of 7 years. On 30 June 2019, the plant was revalued again to its fair...
Boom Ltd has the following comparative data. BOOM LTD Statement of financial position as at 30...
Boom Ltd has the following comparative data. BOOM LTD Statement of financial position as at 30 June 2020 2019 $ $ Cash            20,280            30,990 Receivables (net)            62,860            58,170 Inventories            57,620            49,680 Property, plant and equipment (net)          205,470          175,370          346,230          314,210 Accounts payable            52,350            60,350 Loan payable (15%)            96,000            96,000 Share capital, $10 each          135,000          121,000 Retained earnings            62,880            36,860          346,230          314,210 Additional information for 2020: 1 Profit was  $20,870        2 Sales on account were  $371,600. Sales returns and allowances amounted to $31,500...
Boom Ltd has the following comparative data. BOOM LTD Statement of financial position as at 30...
Boom Ltd has the following comparative data. BOOM LTD Statement of financial position as at 30 June 2020 2019 $ $ Cash            19,980            29,550 Receivables (net)            64,720            59,020 Inventories            61,910            52,060 Property, plant and equipment (net)          200,600          174,340          347,210          314,970 Accounts payable            49,160            58,060 Loan payable (15%)          102,000          102,000 Share capital, $10 each          136,000          119,000 Retained earnings            60,050            35,910          347,210          314,970 Additional information for 2020:         1. Profit was  $19,160        2. Sales on account were $375,100.  Sales returns and allowances amounted to $29,200...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT