Analysis of potential arrangement with supplier, Financial Accounting

Assignment Help:

At current the working capital cycle is

Receivables days $0.4m/$10m * 365 = 15 days

Inventory days $0.7m/$8m * 365 = 32 days (cost of sales = $10m - $2m)

Payables days $1.5m/$8m * 365 = (68 days)

Total (21 days)

Clearly Keswick is exceptionally resourceful in its use of working capital.

The planned arrangement would shorten payables days in relation to half of cost of sales to 15 days. The effect is to inferior the average to

(½ * 68 days) + (½ * 15 days) = 41.5 days

Overall this will rise cycle time to

[15 + 32 - 41.5 days] that is to 5.5 days

Interest cover

At present interest cover earnings prior to interest and tax divided by interest is $2m/$0.5m

= 4.0 times this appears safe.

The advanced payment will increase interest costs but will generate savings via the discount. The discount relate to half of cost of sales that is ½ × $8m × 5% = $0.2m. The EBIT will rise accordingly.

The net advanced payment of ($4m - $0.2m) = $3.8m will have to be financed for an extra (68 - 15) days generating interest costs of

[$3.8m × 12% × 53/365] = $66,214

The interest covers somewhat declines to

[$2.0m + $0.2m]/[$0.50m + $0.066m] = 3.89 times

Profit after tax, ROE and EPS

The "before" and "after" income statements seems thus

1036_Analysis of potential arrangement with supplier.png

The proposal seems beneficial to Keswick in terms of the effect on profitability measures that is EPS, EBIT, PAT, and ROE. But it does have a slightly harmful effect on its interest cover. It as well lengthens its working capital cycle and turns it into a net demander of working capital. This suggests an raise in its capital gearing.

Prior to the adjustment gearing at book values (overdraft/shareholder's funds) was

$3.0m/$2m = 150%

The overdraft will raise by

($3.8m × 53/365] = $0.55m

Ignoring the helpful effect on equity, gearing after the adjustment becomes

$3.55m/$2m = 178%

This appears rather dangerous considering the short-term nature of much of the debt and Keswick's low liquidity. May be Keswick must reconsider its policy regarding long-term borrowing although whether prospective lenders would oblige is probably doubtful.


Related Discussions:- Analysis of potential arrangement with supplier

Calculate interest rates and volatilities , The following market data are a...

The following market data are available for interest rates and volatilities associated with standard maturities: Suppose you are holding a bond portfolio which invests in a

Total shareholder return, The dividend yield as well as capital growth for ...

The dividend yield as well as capital growth for 2004 must be calculated with reference to the 2003 end-of-year share price. The dividend yield is 0·56% (100 × 2·8/500·8) as well a

Calculate the depreciation of project, A small airline company called Mancu...

A small airline company called Mancunian Airways (MA) is considering purchasing a new jet, which will be used solely on the new route: Manchester, Paris, Madrid and back to Manch

EDP, For what EDP is using in accounting

For what EDP is using in accounting

Minority interest-group accounts, Minority interest (MI) When the holding...

Minority interest (MI) When the holding company owns less than 100% of the ordinary share capital of the subsidiary company then the other balance is held by minority interest. T

The partnership deed, The Partnership Deed It is the agreement that reg...

The Partnership Deed It is the agreement that regulates the partner’s actions in undertaking the partnership business. This may or may not have been drawn up.  It usually conta

Prepare three years of monthly cash budgets for company, 1. Prepare three y...

1. Prepare three years of monthly cash budgets, yearly income statements, and yearly balance sheets for the jewelry business Daisy & Company. General Information: 1. Th

ACCOUNTING DECISIONS, DO ACCOUNTANTS EVER REALLY MAKE IMPORTANT DESIONS?

DO ACCOUNTANTS EVER REALLY MAKE IMPORTANT DESIONS?

How to prepare annual financial statements, "Government departments should ...

"Government departments should take audit report seriously by preparing annual financial statement on time".... Based on the above statement, suggest ways on how government depa

Permanent accounts would not include in accounts, Permanent accounts would ...

Permanent accounts would not include a interest expense b wage payable c prepaid rent d unearned revenues

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd