Answer ALL questions Phyllis Berhads current capital structure is as follows Types Details Common stocks Current Price RM3 25 share Outstanding Value RM3,250,000 00 Dividend in end of 2020 RM0 06 Growth rate 5 2 Preferred stocks Dividend per year is RM6 00 Current Price is RM110 32 Outstanding Value RM2,100,000 00 Long Term Financing Maybank Monthly instalment on mortgage is RM11,680 for the next 20 years paying off the property financing of RM2 1 million Vehicles Financing Total vehicle financing is RM250,000, on monthly instalment of RM2,763 for the next 9 years New Issuance Sukuk of 2,000 units will be issued with semi annual coupon rate of 5 25 to be paid semi annually, priced for RM900 00 with 1 5 floatation cost, with a tenure of 15 years Capital Asset Pricing Model (CAPM) Future projects accept or reject decision will be based on Capital Asset Pricing Model (CAPM) approach in determining the expected rate of return of the company The current market return is 5 75 , and the risk free rate is 2 35 whereas the companys beta is determined to be 1 8 Project Assessment The company is assessing a new manufacturing contract which will generate a cash flow for 5 years Project cost is estimated to be RM2 5 million, with additional purchase of machineries for RM1 million that will be depreciated based on MACRS 7 year convention At the end of the 5 th year, the machineries will be sold for RM76,000, and 20 of the project costs can be recovered The projected sales revenues from the project are presented below Year Sales Revenues (RM) 1 2,850,000 2 3,250,000 3 3,300,000 4 2,750,000 5 2,000,000 The production cost is estimated to be 40 of the sales revenues, fixed cost is RM400,000 annually and the interest expenses are as follows 3 Year 1 Year 2 Year 3 Year 4 Year 5 52,344 97 51,063 52 49,741 11 48,376 44 46,968 15 Corporate tax rate is 24 Analyze the given information and prepare your worksheet based on the following scenarios The proposed structure to include the sukuk is hoped to reduce the companys commitment towards its preferred stock dividend To reduce the weighted average cost of capital, the management is considering replacing its preferred stock with sukuk The new issuance is to add to the current capital structure Required Calculate the annual cost of capital for the capital instrument and the new issuance Based on Capital Asset Pricing Model (CAPM), calculate the expected required rate of return on the company Assess the companys weighted average cost of capital (wacc) based on the current capital structure and the proposed scenarios Assess the companys adjusted weighted average cost of capital (adj wacc) based on the current capital structure and the proposed scenarios Construct a 5 year Pro Forma Income Statement of the new project and determine the projected operating cash flows The terminal value of the operating cash flow is RM Based on Capital Budgeting Techniques and CAPMs cost of capital, assess the viability of the new project (Payback period, Discounted payback period, NPV, PI, IRR and MIRR)

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 09, 2024

Answer ALL questions. Phyllis Berhads current capital structure is as follows: Types Details Common stocks Current Price: RM3.25/ share Outstanding Value: RM3,250,000.00 Dividend in end

Answer ALL questions.

Phyllis Berhads current capital structure is as follows:

Types		Details
Common stocks		Current Price: RM3.25/ share Outstanding Value: RM3,250,000.00 Dividend in end of 2020: RM0.06 Growth rate: 5.2%
Preferred stocks		Dividend per year is RM6.00 Current Price is RM110.32 Outstanding Value: RM2,100,000.00
Long Term Financing Maybank		Monthly instalment on mortgage is RM11,680 for the next 20 years paying off the property financing of RM2.1 million.
Vehicles Financing		Total vehicle financing is RM250,000, on monthly instalment of RM2,763 for the next 9 years.

New Issuance

Sukuk of 2,000 units will be issued with semi- annual coupon rate of 5.25% to be paid semi-annually, priced for RM900.00 with 1.5% floatation cost, with a tenure of 15 years.

Capital Asset Pricing Model (CAPM)

Future projects accept or reject decision will be based on Capital Asset Pricing Model (CAPM) approach in determining the expected rate of return of the company. The current market return is 5.75%, and the risk-free rate is 2.35%; whereas the companys beta is determined to be 1.8.

Project Assessment

The company is assessing a new manufacturing contract which will generate a cash flow for 5 years. Project cost is estimated to be RM2.5 million, with additional purchase of machineries for RM1 million that will be depreciated based on MACRS 7-year convention.

At the end of the 5^th year, the machineries will be sold for RM76,000, and 20% of the project costs can be recovered*.

The projected sales revenues from the project are presented below:

Year	Sales Revenues (RM)
1	2,850,000
2	3,250,000
3	3,300,000
4	2,750,000
5	2,000,000

The production cost is estimated to be 40% of the sales revenues, fixed cost is RM400,000 annually and the interest expenses are as follows:

Year 1	Year 2	Year 3	Year 4	Year 5
52,344.97	51,063.52	49,741.11	48,376.44	46,968.15

Corporate tax rate is 24%.

Analyze the given information and prepare your worksheet based on the following scenarios:

The proposed structure to include the sukuk is hoped to reduce the companys commitment towards its preferred stock dividend. To reduce the weighted average cost of capital, the management is considering replacing its preferred stock with sukuk.
The new issuance is to add to the current capital structure.

Required:

Calculate the annual cost of capital for the capital instrument and the new issuance.

Based on Capital Asset Pricing Model (CAPM), calculate the expected required rate of return on the company.

Assess the companys weighted average cost of capital (wacc) based on the current capital

structure and the proposed scenarios.

Assess the companys adjusted weighted average cost of capital (adj-wacc) based on the current capital structure and the proposed scenarios.

Construct a 5-year Pro-Forma Income Statement of the new project and determine the projected operating cash flows.
The terminal value of the operating cash flow is RM___________.

Based on Capital Budgeting Techniques and CAPMs cost of capital, assess the viability of the new project. (Payback period, Discounted payback period, NPV, PI, IRR and MIRR)