Question
Question 1 The financial statements of Old Chang Kee Pte Ltd are given below: Old Chang Kee Profit & Loss for Year ending 31 March
Question 1 The financial statements of Old Chang Kee Pte Ltd are given below:
Old Chang Kee Profit & Loss | |||
for Year ending 31 March ($'000) | |||
2019 | 2018 | 2017 | |
Revenue | 89,789 | 85,487 | 78,345 |
less Cost of goods sold | (32,251) | (33,249) | (28,721) |
Gross Profit | 57,538 | 52,238 | 49,624 |
less Expenses | |||
Selling and distribution | (38,039) | (35,291) | (32,333) |
Administrative | (12,892) | (11,782) | (11,614) |
Other expenses | (1,774) | (1,791) | (4,504) |
Operating Profit | 4,833 | 3,374 | 1,173 |
Interest income | 64 | 49 | 81 |
Other income | 1,145 | 1,680 | 1,351 |
Profit before interest & tax | 6,042 | 5,103 | 2,605 |
Share of results of joint venture | (301) | (76) | |
less Interest expense | (329) | (291) | (175) |
Profit before tax | 5,412 | 4,736 | 2,430 |
less Tax | (1,074) | (952) | 685 |
Profit after tax | 4,338 | 3,784 | 1,745 |
Other comprehensive income | 76 | (19) | (1,703) |
Net profit | 4,414 | 3,765 | 42 |
Old Chang Kee Balance Sheet | |||
as at March 31 ($'000) | 2019 | 2018 | 2017 |
Fixed Assets | |||
Property, plant | 28,453 | 31,560 | 27,571 |
Intangible assets | 228 | 289 | 352 |
Other investment | 394 | 525 | 273 |
Long term deposits | 2,568 | 2,434 | 2,024 |
Total Fixed Assets | 31,643 | 34,808 | 30,220 |
Current assets | |||
Inventories | 1,097 | 1,192 | 705 |
Trade and other receivables | 336 | 277 | 253 |
Deposits | 756 | 1,015 | 1,040 |
Prepayments | 1,013 | 1,192 | 2,939 |
Other debtors | 625 | ||
Cash | 15,447 | 12,787 | 15,555 |
Total Current Assets | 19,274 | 16,463 | 20,492 |
Total Assets | 50,917 | 51,271 | 50,712 |
Current Liabilities | |||
Trade and other payables | 7,491 | 7,891 | 8,252 |
Other liabilities | 176 | 170 | 170 |
Provisions | 2390 | 2,398 | 2,285 |
Bank loans | 1,430 | 1,430 | 4,230 |
Finance lease liabilities | 146 | 166 | 117 |
Provisions | 1,321 | 697 | 1,129 |
Total Current Liabilities | 12,954 | 12,752 | 16,183 |
Long Term Liabilities | |||
Bank term loans | 7,748 | 9,179 | 6,032 |
Finance lease liabilities | 502 | 506 | 160 |
Deferred Tax Liabilities | 1,256 | 1,336 | 963 |
Total Liabilities | 22,460 | 23,773 | 23,338 |
Shareholders' Equity | 13,964 | 13,964 | 13,964 |
Retained earnings | 14,398 | 13,515 | 13,372 |
Other reserves | 95 | 19 | 38 |
Total Shareholders' Equity | 28,457 | 27,498 | 27,374 |
Total Liabilities and SE | 50,917 | 51,271 | 50,712 |
Other Statistics | |||
Net assets value (cents) | 27.43 | 28.52 | 22.55 |
Earnings per share (cents) | 4.35 | 4.1 | 1.44 |
Share price (cents) | 78.5 | 75 | 85 |
Answer the following questions regarding the analysis of Old Chang Kees financial statements:
-
(i) Interpret Old Chang Kees liquidity and discuss whether it has any difficulty paying its creditors.
-
(ii) Which ratios computed in part (a) suggest that the inventory level is relatively low. Briefly discuss why this is so.
-
(iii) An analyst computed the expected earnings of the company to be $0.05. Based only on the PE ratios you have computed and the financial data given in the question, what would be a reasonable value of each share? Examine and explain.
-
(iv) Discuss why Old Chang Kees stock price is very much higher than its net asset value.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started