(Annual Report of New Hope Group 2022)

Need help with:

1) Identifying the non-marginal investors.

2) Selection of Re calculation.

Identify non-marginal investors To assess a company, we need to consider the future cash flow of the business; its sustainability and profitability. This is an important element of the analysis work. However, future cash flows must be discounted using the appropriate rate. To come up with a good approximation of the rate to use, we need to consider if CAPM or DGM is more useful. To decide which calculation method to rely on, we need to see the ownership makeup of the company; this is the first part of the assignment. Focus your attention on identifying non-marginal investors; founders, insiders, directors, related companies like suppliers. Provide evidence of your research. Individual names, share plans and DRPs (dividend reinvestment plans) are all non-marginal shareholders. The higher the percentage of non-marginal investors, the more we should be inclined to use DGM as our preferred calculation method. No marks are awarded for identifying marginal investors. Nominees, custodians, banks and investment companies are all marginal investors; ignore them. Focus on identifying the non-marginal. For example, for the case of Crown, the non-marginals are: CPH CROWN HOLDINGS PTY LTD and AUST EXECUTOR TRUSTEES LTD ; making up to almost 46%. The rest are all marginal; including those not captured on the top 20 list. 46% is a very high percentage and therefore DGM should be used. On the other hand, Telstra, the non-marginals are: TELSTRA GROWTHSHARE PTY LTD and DYNAMIC SUPPLIES INVESTMENTS PTY LTD; making up less than 1%. This means that CAPM is the most appropriate calculation method to rely on. Make sure you create a table listing the percentage of marginal vs nonmarginals. Selection of Re calculation Identify if there had been major events that occurred that may have caused a huge fluctuation in volatility: this will affect Re through CAPM. Investigate if there had been a change in the dividend payout policy: this will affect Re through DGM. CAPM or DGM: which one do you feel is more accurate/appropriate and why? Your reasoning must be based on your identification of shareholders Page 9 of 15 from the previous section. Use this to calculate the WACC. SHAREHOLDER INFORMATION ORDINARY SHAREHOLDINGS (CONTINUED) The names of substantial shareholders as disclosed in substantial shareholder notices received by the Company: SHAREHOLDER INFORMATION ORDINARY SHAREHOLDINGS As at 15 September 2022 there were 12,850 holders of ordinary shares in the Company Voting entitlement is one vote per fully paid ordinary share Identify non-marginal investors To assess a company, we need to consider the future cash flow of the business; its sustainability and profitability. This is an important element of the analysis work. However, future cash flows must be discounted using the appropriate rate. To come up with a good approximation of the rate to use, we need to consider if CAPM or DGM is more useful. To decide which calculation method to rely on, we need to see the ownership makeup of the company; this is the first part of the assignment. Focus your attention on identifying non-marginal investors; founders, insiders, directors, related companies like suppliers. Provide evidence of your research. Individual names, share plans and DRPs (dividend reinvestment plans) are all non-marginal shareholders. The higher the percentage of non-marginal investors, the more we should be inclined to use DGM as our preferred calculation method. No marks are awarded for identifying marginal investors. Nominees, custodians, banks and investment companies are all marginal investors; ignore them. Focus on identifying the non-marginal. For example, for the case of Crown, the non-marginals are: CPH CROWN HOLDINGS PTY LTD and AUST EXECUTOR TRUSTEES LTD ; making up to almost 46%. The rest are all marginal; including those not captured on the top 20 list. 46% is a very high percentage and therefore DGM should be used. On the other hand, Telstra, the non-marginals are: TELSTRA GROWTHSHARE PTY LTD and DYNAMIC SUPPLIES INVESTMENTS PTY LTD; making up less than 1%. This means that CAPM is the most appropriate calculation method to rely on. Make sure you create a table listing the percentage of marginal vs nonmarginals. Selection of Re calculation Identify if there had been major events that occurred that may have caused a huge fluctuation in volatility: this will affect Re through CAPM. Investigate if there had been a change in the dividend payout policy: this will affect Re through DGM. CAPM or DGM: which one do you feel is more accurate/appropriate and why? Your reasoning must be based on your identification of shareholders Page 9 of 15 from the previous section. Use this to calculate the WACC. SHAREHOLDER INFORMATION ORDINARY SHAREHOLDINGS (CONTINUED) The names of substantial shareholders as disclosed in substantial shareholder notices received by the Company: SHAREHOLDER INFORMATION ORDINARY SHAREHOLDINGS As at 15 September 2022 there were 12,850 holders of ordinary shares in the Company Voting entitlement is one vote per fully paid ordinary share