Assume everything is identical to Example 18.6 except that the subsidiary has issued 12 per cent preference shares of Rs 3,000 million for a 6 years period, with flotation costs of 3 per cent. Determine the effective cost of preference shares to the US parent.
Based on equation 18.4,
Po(1−f)=t=1∑n(1+kp)tDPt+(1+kp)nPn (18.4)
kp =
$ 61.2632 million = (1+kp)1$7.3220million+(1+kp)2$7.1784million+…+(1+kp)6$62.7142million
Like kd, the approximate formula to determine kp is provided by Equation 18.5.
=DP(1–d)(1+f)–d (18.5)
= 12% (1 – 0.02) (1 + 0.0195) – 2%
= 11.99% – 2% = 9.99% or 10 per cent.
The value of kp is likely to be between 10 and 11 per cent.
kp = 10% + ⎩⎪⎧$62.1545million−$59.6809 =$2.4736million$62.1545million−$61.2632million=$0.8913million⎭⎪⎫
=10% + 0.36% = 10.36 per cent.
In the event of the currency in which borrowings are made appreciating vis-à-vis the base currency (US dollar in the present context), Equation 18.6 provides the basis of determining the approximate value of kp.
kp=DP(1+r)(1+f)+r (18.6)
(i) Determination of Cash Inflows:
Rs 3,000 million | Face value of 12 per cent preference shares |
90
|
Less flotation costs (0.03 × Rs 3,000 million) |
2910 | Net proceeds received |
47.50
|
Divided by Re/$ exchange rate |
$ 61.2632 million | US $ equivalent received |
(ii) Determination of Cash Outflows (t = 1–8)
Rs 360 million | Dividend payable on preference shares (0.12 × Rs 3,000 million) |
5.25
|
Less tax advantage on flotation costs (Rs 90 million/6 years = Rs 15 million × 0.35) |
354.75 | Effective cash outflows |
(iii) Determination of Cash Outflows in US $
Cashoutflows ($) | RateofexchangeRe/$ | Effectivecashoutflows | Year |
$ 7.3220 million | 48.45 | Rs 354.75 million | 1 |
7.1784 | 49.419 | 354.75 | 2 |
7.0377 | 50.4074 | 354.75 | 3 |
6.8997 | 51.4155 | 354.75 | 4 |
6.7644 | 52.4438 | 354.75 | 5 |
62.7142 | 53.4926 | 3354.75* | 6 |
* Includes redemption sum of Rs 3,000 million at year-end 6.
Determination of PV at 10 pr cent and 11 per cent ($million)
TotalPVat | PVfactorat | Cashoutflows |
Year |
||
11% | 10% | 11% | 10% | ||
$ 6.5971 | $ 6.6557 | 0.901 | 0.909 | $ 7.3220 | 1 |
5.8289 | 5.9294 | 0.812 | 0.826 | 7.1784 | 2 |
5.1446 | 5.2853 | 0.731 | 0.751 | 7.0377 | 3 |
4.5469 | 4.7125 | 0.659 | 0.683 | 6.8997 | 4 |
4.0113 | 4.2007 | 0.593 | 0.621 | 6.7644 | 5 |
33.5521
|
35.3709
|
0.535 | 0.564 | 62.7142 | 6 |
59.6809 | 62.1545 | Total present value |