Question 3b
You will get this Formula Table at the exam so learn well how to apply it in your AFM (P4) Exam
Sigra Co is a listed company producing confectionary products which it sells around the world. It wants to acquire Dentro Co, an unlisted company producing high quality, luxury chocolates. Sigra Co proposes to pay for the acquisition using one of the following three methods:
Method 1
A cash offer of $5•00 per Dentro Co share; or
Method 2
An offer of three of its shares for two of Dentro Co’s shares; or
Method 3
An offer of a 2% coupon bond in exchange for 16 Dentro Co’s shares. The bond will be redeemed in three years at its par value of $100.
Extracts from the latest financial statements of both companies are as follows:
Sigra Co $’000 | Dentro Co $’000 | |
---|---|---|
Sales revenue | 44210 | 4680 |
--------- | --------- | |
Profit before tax | 6190 | 780 |
Taxation | (1240) | (155) |
--------- | --------- | |
Profit after tax | 4950 | 625 |
Dividends | (2700) | (275) |
--------- | --------- | |
Retained earnings for the year | 2250 | 350 |
--------- | --------- | |
Non-current assets | 22450 | 3350 |
Current assets | 3450 | 247 |
Non-current liabilities | 9700 | 873 |
Current liabilities | 3600 | 436 |
Share capital (40c per share) | 4400 | 500 |
Reserves | 8200 | 1788 |
Sigra Co’s current share price is $3•60 per share and it has estimated that Dentro Co’s price to earnings ratio is 12•5% higher than Sigra Co’s current price to earnings ratio. Sigra Co’s non-current liabilities include a 6% bond redeemable in three years at par which is currently trading at $104 per $100 par value.
Sigra Co estimates that it could achieve synergy savings of 30% of Dentro Co’s estimated equity value by eliminating duplicated administrative functions, selling excess non-current assets and through reducing the workforce numbers, if the acquisition were successful.
In relation to the acquisition, the board of directors of Sigra Co are considering the following two proposals:
Proposal 1
Once Sigra Co has obtained agreement from a significant majority of the shareholders, it will enforce the remaining minority shareholders to sell their shares; and
Proposal 2
Sigra Co will offer an extra 3 cents per share, in addition to the bid price, to 30% of the shareholders of Dentro Co on a first-come, first-serve basis, as an added incentive to make the acquisition proceed more quickly.
Required:
With reference to the key aspects of the global regulatory framework for mergers and acquisitions, briefly discuss the above proposals. (4 marks)