Download - 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Transcript
Page 1: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

1

Page 2: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

2

Page 3: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

3

Page 4: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

4

Page 5: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

5

Company Background:

Summit Power Limited (SPL), sponsored by Summit Group, is the first Bangladeshi Independent

Power Producer (IPP) in Bangladesh and until now the only local company in private electricity

generation and supply business providing power to national grid. SPL is also the first power

generating company to be listed in the local stock exchanges. SPL was incorporated in

Bangladesh on March 30, 1997 as a Private Limited Company. On June 7, 2004 the Company

was converted to Public Limited Company under the Companies Act 1994.

Summit Power Limited has successfully established in the year 2001 three power plants each

with 11 MW capacity for sale of electricity to Rural Electrification Board (REB) under Build,

Own and Operate basis at Savar, Narsingdi and Comilla. Capacity of these plants had been

expanded to 105 MW during 2006 and 2007. In 2009 Summit Power Limited has commissioned

another 4 new power plants increasing its cumulative production capacity to 215 MW in 7 power

plants. In establishing these four new power plants SPL has formed two 99% owned subsidiary

companies namely Summit Purbanchol Power Company Limited (SPPCL) and Summit

Uttranchol Power Company Limited (SUPCL).

Considering the immense opportunities, the company is striving to establish more power plants

around the country. The fast-growing company has set a mission to expand the company with a

power generation capacity to the tune of 1000 MW, which is a modest 20% of the electricity

requirement in Bangladesh.

The company objectives include - Generate and provide uninterrupted reasonably priced electricity to our customers, efficient utilization of capital, machines, material and human resources and continuous improvement of customer satisfaction and resource management

Page 6: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

6

Summit Power

Balance Sheet  2005 2006 2007 2008 2009AssetsProperty, Plant and

Equipment 811,572,357 2,308,036,101

3,618,814,25

4 4,092,694,198 3,969,783,370

capital work in

progress 390,872,521 220,753,275 -

Investments - 198,000 960,480,200 960,480,200

Intangible Assets 153,600 113,400 84,400 10,030,350 10,766,076

Investment in FDR 11,854,249 12,925,020

Total non-current assets 1,202,598,478 2,528,902,776

3,619,096,654 5,075,058,997 4,953,954,666

Inventories 45,491,139 111,724,006 169,620,386 172,149,488 170,578,020

stock in transit 3,714,213

Other receivables 19,394,459 1,244,924 28,383,838

Inter company

receivables 27,990,349 100,000,000

Accounts Receivable 48,035,424 73,111,666 188,555,114 202,238,917 139,249,642

advances, deposits

and prepayments 6,438,065 22,210,038 21,544,037 20,103,785 36,266,955

Cash and bank

balances 281,955,597 27,352,148 69,637,556 96,078,438 262,510,911

Total currents assets 385,634,438 253,792,317 478,592,366 590,570,628 636,989,366

total assets 1,588,232,916 2,782,695,0934,097,689,02

0 5,665,629,625 5,590,944,032

Page 7: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

7

Liabilitiesproject loan - long term portion 334,247,536 979,717,696

1,792,800,415

1,342,237,577 905,245,038

obligation under finance lease - long term portion 1,188,775 - 1,232,436 569,084 10,260,928deferred liability for gratuity 2,928,374 4,097,434 5,241,587 7,062,794 7,105,218total non-current liabilities 338,364,685 983,815,130

1,799,274,438

1,349,869,455 922,611,184

Short term loan 49,211,134 263,156,798 221,186,387 65,844,879trade creditors 16,255,205 22,244,235 43,739,062 36,886,623 40,557,129other creditors and accruals 10,771,448 64,374,835 70,633,752 49,344,145 13,060,867inter company payable 1,601,920 893,796 3,710,294 116,614,378 167,379,208project loan - short term portion 175,793,377 515,077,745 475,322,943 417,033,851 431,426,270obligation under finance lease - short term portion 1,062,172 1,188,775 568,633 663,351 3,639,067Liability for spare parts - 27,560,615dividend payable 1,858,759 1,595,571 2,161,401 3,804,948total current liabilities 205,484,122 654,849,279 886,287,668 843,890,136 725,712,368

total liabilities 543,848,8071,638,664,40

92,685,562,10

62,193,759,59

11,648,323,55

2total equity and liabilities

1,588,232,916

2,782,695,093

4,097,689,020

5,665,629,625

5,590,944,032

Page 8: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

8

Summit Power

Income Statement for 5 years

  2005 2006 2007 2008 2009

Revenue 521,042,084 584,345,654

1,148,766,29

1

1,737,787,80

5

1,698,858,94

5

Cost of sales

(237,149,906

)

(274,189,903

)

(562,149,648

)

(791,926,625

)

(828,093,888

)

Gross profit 283,892,178 310,155,751 586,616,643 945,861,180 870,765,057General and

administrative

expense (73,764,382)

(117,745,448

)

(134,796,007

)

(152,628,564

)

(170,217,837

)

other income 4,417,986 1,237,846 1,768,652 2,973,226 2,684,105

exchange gain 779,034 130,381 (40,574) - -

Result from operating activities 215,324,816 193,778,530 453,548,714 796,205,842 703,231,325

Finance Income 6,932,724 13,170,411 3,938,143 12,001,050 4,719,041

Finance Expenses (48,050,700) (46,760,130)

(189,390,627

)

(325,945,011

)

(237,199,920

)

Net Financial Cost (41,117,976) (33,589,719)(185,452,484

)(313,943,961

)(232,480,879

)

Profit for the year 174,206,840 160,188,811 268,096,230 482,261,881 470,750,446

Page 9: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

9

2(a) Vertical Balance sheet expressed as a % of Total Assets

2005 2006 2007 2008 2009AssetsProperty, Plant and Equipment 51.10% 82.94% 88.31% 72.24% 71.00%capital work in progress 24.61% 7.93% 0.00% 0.00%Investments 0.00% 16.95% 17.18%Intangible Assets 0.01% 0.00% 0.00% 0.18% 0.19%Investment in FDR 0.21% 0.23%Total non-current assets 75.72% 90.88% 88.32% 89.58% 88.61%Inventories 2.86% 4.01% 4.14% 3.04% 3.05%stock in transit 0.23% 0.00% 0.00%Other receivables 0.70% 0.03% 0.00% 0.51%Inter company receivables 0.68% 1.77%Accounts Receivable 3.02% 2.63% 4.60% 3.57% 2.49%advances, deposits and prepayments 0.41% 0.80% 0.53% 0.35% 0.65%Cash and bank balances 17.75% 0.98% 1.70% 1.70% 4.70%Total currents assets 24.28% 9.12% 11.68% 10.42% 11.39%

total assets100.00

%100.00

%100.00

%100.00

%100.00

%

Equity

share capital40.93%

25.69%

20.94%

32.71%

39.78%

share premium 5.04% 2.87% 1.95% 6.86% 6.96%Share money deposit 0.16% 0.11% 0.00% 0.00%proposed cash dividend 4.09% 0.00%proposed stock dividend 4.09% 5.14% 0.00%

retained earnings11.61% 7.24%

11.46%

11.35%

10.49%

revaluation reserve10.35%

13.29%

Total equity attributable to 65.76 41.11 34.46 61.28 70.52

Page 10: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

10

equity holders of the company % % % % %

Liabilitiesproject loan - long term portion 21.05% 35.21% 43.75% 23.69% 16.19%obligation under finance lease - long term portion 0.07% 0.00% 0.03% 0.01% 0.18%deferred liability for gratuity 0.18% 0.15% 0.13% 0.12% 0.13%total non-current liabilities 21.30% 35.35% 43.91% 23.83% 16.50%Short term loan 1.77% 6.42% 3.90% 1.18%trade creditors 1.02% 0.80% 1.07% 0.65% 0.73%other creditors and accruals 0.68% 2.31% 1.72% 0.87% 0.23%inter company payable 0.10% 0.03% 0.09% 2.06% 2.99%project loan - short term portion 11.07% 18.51% 11.60% 7.36% 7.72%obligation under finance lease - short term portion 0.07% 0.04% 0.01% 0.01% 0.07%Liability for spare parts 0.00% 0.67%dividend payable 0.00% 0.07% 0.04% 0.04% 0.07%total current liabilities 12.94% 23.53% 21.63% 14.89% 12.98%total liabilities 34.24% 58.89% 65.54% 38.72% 29.48%total equity and liabilities

100.00%

100.00%

100.00%

100.00%

100.00%

Vertical Income Statement expressed as a % of Sales2005 2006 2007 2008 2009

Revenue100.00

%100.00

%100.00

%100.00

%100.00

%

Cost of sales-

45.51%-

46.92%-

48.94%-

45.57%-

48.74%Gross profit 54.49% 53.08% 51.06% 54.43% 51.26%

Page 11: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

11

General and administrative expense

-14.16%

-20.15%

-11.73% -8.78%

-10.02%

other income 0.85% 0.21% 0.15% 0.17% 0.16%exchange gain 0.15% 0.02% 0.00% 41.39%Result from operating activities 41.33% 33.16% 39.48% 45.82%

0.00% 0.00%Finance Income 1.33% 2.25% 0.34% 0.69% 0.28%

Finance Expenses -9.22% -8.00%-

16.49%-

18.76%-

13.96%

Net Financial Cost -7.89% -5.75%-

16.14%-

18.07%-

13.68%Profit for the year 33.43% 27.41% 23.34% 27.75% 27.71%

2(b) Horizontal Balance sheet as a percentage of base year 2005

2005 2006 2007 2008 2009

AssetsProperty, Plant and Equipment 100.00% 284.39% 445.90% 504.29% 489.15%capital work in progress 100.00% 56.48% 0.00% 0.00% 0.00%InvestmentsIntangible Assets 100.00% 73.83% 54.95% 6530.18% 7009.16%Investment in FDRTotal non-current assets 100.00% 210.29% 300.94% 422.01% 411.94%Inventories 100.00% 245.60% 372.86% 378.42% 374.97%stock in transit 100.00% 0.00%Other receivablesInter company receivablesAccounts Receivable 100.00% 152.20% 392.53% 421.02% 289.89%advances, deposits and prepayments 100.00% 344.98% 334.64% 312.26% 563.32%Cash and bank balances 100.00% 9.70% 24.70% 34.08% 93.10%Total currents assets 100.00% 65.81% 124.11% 153.14% 165.18%total assets 100.00% 175.21% 258.00% 356.73% 352.02%

Equityshare capital 100.00% 110.00% 132.00% 285.12% 342.14%share premium 100.00% 100.00% 100.00% 486.10% 486.10%

Page 12: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

12

Share money depositproposed cash dividendproposed stock dividend 100.00% 220.00%retained earnings 100.00% 109.32% 0.00% 318.17% 318.17%revaluation reserveTotal equity attributable to equity holders of the company 100.00% 109.54% 135.21% 332.43% 377.51%

Liabilitiesproject loan - long term portion 100.00% 293.11% 536.37% 401.57% 270.83%obligation under finance lease - long term portion 100.00% 0.00% 103.67% 47.87% 863.15%deferred liability for gratuity 100.00% 139.92% 178.99% 241.18% 242.63%total non-current liabilities 100.00% 290.76% 531.76% 398.94% 272.67%Short term loantrade creditors 100.00% 136.84% 269.08% 226.92% 249.50%other creditors and accruals 100.00% 597.64% 655.75% 458.10% 121.25%inter company payable 100.00% 55.80% 231.62% 7279.66% 10448.66%project loan - short term portion 100.00% 293.00% 270.39% 237.23% 245.42%obligation under finance lease - short term portion 100.00% 111.92% 53.53% 62.45% 342.61%Liability for spare partsdividend payabletotal current liabilities 100.00% 318.69% 431.32% 410.68% 353.17%total liabilities 100.00% 301.31% 493.81% 403.38% 303.08%total equity and liabilities 100.00% 175.21% 258.00% 356.73% 352.02%

Horizontal Income statement as a percentage of base year 2005

2005 2006 2007 2008 2009Revenue 100.00% 112.15% 220.47% 333.52% 326.05%Cost of sales 100.00% 115.62% 237.04% 333.94% 349.19%

Page 13: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

13

Gross profit 100.00% 109.25% 206.63% 333.18% 306.72%General and administrative expense 100.00% 159.62% 182.74% 206.91% 230.76%other income 100.00% 28.02% 40.03% 67.30% 60.75%exchange gain 100.00% 16.74% -5.21% 0.00% 0.00%Result from operating activities 100.00% 89.99% 210.63% 369.77% 326.59%

Finance Income 100.00% 189.97% 56.81% 173.11% 68.07%Finance Expenses 100.00% 97.31% 394.15% 678.34% 493.65%Net Financial Cost 100.00% 81.69% 451.03% 763.52% 565.40%Profit for the year 100.00% 91.95% 153.90% 276.83% 270.23%

3) Ratio Analysis

2005 2006 2007 2008 2009Liquidity ratioCurrent ratio 1.88 0.39 0.54 0.70 0.88Quick ratio 1.66 0.22 0.35 0.50 0.64

working capital ratio 180150316.00(401056962.00

) (407695302.00)(253319508.00

) (88723002.00)Asset Management RatioInventory turnover ratio 5.21 3.49 4.00 4.63 4.83Inventory turnover ratio (in days) 70.02 104.64 91.34 78.76 75.53Total asset turnover ratio 0.33 0.21 0.28 0.31 0.30

Accounts receivable turnover 10.847 7.99251 6.09247 8.59275 12.2001

Average collection period 33.65 45.67 59.91 42.48 29.92

Operating cycle103.67 150.31 151.25 121.24 105.45

Debt Management Ratiodebt ratio 34.24% 58.89% 65.54% 38.72% 29.48%Debt to Equity ratio 52.07% 143.24% 190.18% 63.19% 41.81%Times Interest earned ratio 4.68 4.53 2.45 2.47 3.05Profitability Ratio

Gross Profit Margin 54.49% 53.08% 51.06% 54.43% 51.26%Net Profit Margin 33.43% 27.41% 23.34% 27.75% 27.71%Return on Asset 10.97% 5.76% 6.54% 8.51% 8.42%Return On Equity 16.68% 14.00% 18.99% 13.89% 11.94%Stock Market Ratio

Page 14: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

14

Earnings per share 26.80 22.40 31.25 26.02 21.17

Book value per share161 160 165 187 177

Price to Earnings Ratio 14.30 21.41 31.81 48.04 51.87

Dividend yield0.41933 0.33363 0.16557 0.14985 0.16146

Dividend payout5.99532 7.14305 5.26667 7.19971 8.37417

(1) Liquidity ratio:-

(i) Current ratio:-

YEAR 2005 2006 2007 2008 2009

Current Ratio

1.88 0.39 0.54 0.70 0.88

Page 15: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

15

Sample Calculation of Current ratio of 2009:

If we analyze the current ratio of five years, we can see it declined from 1.88 to .39 in

2005 to 2006 due to the political instability aroused in our country. But again in last

three years it is increasing comparing to other companies Yet,the current ratio of the

company is very depressive.

(ii) Quick ratio:-

Sample Calculation of Quick ratio for 2009 :

In 2009 the current assets excluding inventories are 0.64 times higher than current

liabilities. The quick ratio of five years explains it has declined from 2005 to 2006. But it

is also increasing from the last three years.

(iii) Working capital ratio:-

Page 16: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

16

YEAR 2005 2006 2007 2008 2009

Working capital ratio 180150316.00(401056962.00

) (407695302.00)(253319508.00

) (88723002.00)

Sample Calculation of working captial ratio for 2009

= .

The working capital ratio has declined drastically from 2005 to 2006 because of the political and economical consequences but presently from the historical data we can say that it has been increasing but still the results are unsatisfactory because the net working capital still on 2009 has a negative figure.

(2) Asset Ultilization Ratio:-

(i) Inventory Turnover ratio:-

Page 17: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

17

YEAR 2005 2006 2007 2008 2009Inventory turnover ratio 5.21 times 3.49 times 4.00 times 4.63 times 4.83 times

Sample calculation for 2009 :

The inventory turnover ratio of the company was 5.21 in 2005 which was higher

than 2006. But from 2007 has an increasing trend. So they are sold out and

restocking more and more every year after 2007.

(ii)Inventory Turnover Ratio (in days):-

Page 18: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

18

YEAR 2005 2006 2007 2008 2009Inventory turnover ratio (in days) 70.02 104.64 91.34 78.76 75.53

Sample calculation for 2009 :

The company has taken 75.5 days to sale and restocks their inventories in 2009. Which is

much lower than 2006, 2007, 2008 but it is higher than 2005. The more the period is the

more it shows potential greater risk of obsolescence.

(iii) Total Asset Turnover Ratio:-

Page 19: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

19

YEAR 2005 2006 2007 2008 2009Total asset turnover ratio 0.33 0.21 0.28 0.31 0.30

Sample calulation of 2009:

The company has generated BDT 0.30 in very BDT 1 worth of Asset. It is lower than 2005 and

2008, but higher than 2006 and 2007. It happens because of the variation of sales and asset in

different years. That means the management is not using their asset effectively.

(iv) Accounts Receivable Turnover:

Page 20: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

20

Year 2005 2006 2007 2008 2009Accounts receivable turnover (in times ) 10.847 7.99251 6.09247 8.59275 12.2001

Sample Calculation of 2009

Accounts Receivable Turnover = Net Credit Sales = 1698858945 / 139249642

Average Accounts receivables = 12.2001 times

The accounts receivable turnover ratio dropped from 10.84 (2005) to 7.99 (2006) and 6.09 (2007) but gradually started to increase in 2008 and 2009. The less the value will be the more the threat it is for the company as it indicates a serious problem in collecting from customers.

(V) Average collection period :

0

2

4

6

8

10

12

14

2005 2006 2007 2008 2009

Accounts recievable turnover (in times)

Accounts recievable turnover (in times)

Page 21: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

21

Year 2005 2006 2007 2008 2009average collection period 33.65 45.67 59.91 42.48 29.92

Sample Calculation of 2009:

If we analyze the previous date we can say, the average collection period is decreasing.

This is good for the company because they are collecting their receivables earlier which

might help them to clear out the payments on maturity.

(vi) Operating Cycle Ratio:

Year 2005 2006 2007 2008 2009

Operating Cycle (in days)

103.67 150.31 151.25 121.24 105.45

Sample Calculation of 2009:

Operating cycle = Average collection period + Average age of Inventory

= 75.53 + 29.92

= 105.45 days

0.00

20.00

40.00

60.00

80.00

100.00

120.00

140.00

160.00

2005 2006 2007 2008 2009

Operating Cylce

days

Page 22: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

22

The operating cycle of a business is the number of days it takes to convert inventory and receivables to cash. The more, short the operating cycle is the more it is desirable. From the data we can see that the duration has increased drastically in the years 2006 and 2007 but gradually fitting closer to the average by 2009.

(3)Leverage Ratio:-

(I) Debt Ratio:-

YEAR 2005 2006 2007 2008 2009Debt ratio 34.24% 58.89% 65.54% 38.72% 29.48%

Sample Calculation of 2009:

In 2009 the company has 29.48% of debt of its total asset. This is neared but higher in

2005 and 2008. But it is comparatively much lower than 2006 and 2007 than means the

company is discouraging depts.

Page 23: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

23

(ii) Dept to Equity ratio:

YEAR 2005 2006 2007 2008 2009Debt to Equity ratio 52.07% 143.24% 190.18% 63.19% 41.81%

Sample Calculation of 2009:

The company’s total capital structure in 2006 is 57% of debt & 43% of equity.

The debt equity ratio is a significant measure of solvency since a high degree of debt in the capital structure may make it difficult for the company to meet interest charges and principal payments at maturity. A desirable debt equity ratio depends on many variables including the ratios of other companies in the industry, the access for further debt financing and the stability of earnings.

(iii) Times Interest earned ratio:

Page 24: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

24

YEAR 2005 2006 2007 2008 2009Times Interest Earned ratio 4.68 4.53 2.45 2.47 3.05

Sample Calculation of 2009:

In 2009, the company has covered its interest expense 3.05 times, which is higher than previous two years 2008, &2007, but lower than 2005 and 2006.

(4) Profitability Ratio :

(i) Gross Profit Margin

YEAR 2005 2006 2007 2008 2009Gross Profit Margin 54.49% 53.08% 51.06% 54.43% 51.26%

Sample Calculation of 2009 :

In 2009 the company earned BDT 54.43 in every BDT 100 sales. This remained close

in the last five years. This is very much favorable for the company

(ii) Net Profit Margin:

YEAR 2005 2006 2007 2008 2009Net Profit Margin 33.43% 27.41% 23.34% 27.75% 27.71%

Page 25: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

25

Sample Calculation of 2009 :

In 2009 the net profit margin was 27.75% that means, the company has generated $27.75 net

profit in very BDT100 sales. This is very stable in last five years.

Return on Asset

YEAR 2005 2006 2007 2008 2009Return on Asset 10.97% 5.76% 6.54% 8.51% 8.42%

Sample Calculation of 2009 :

In 2009 the company’s BDT 100 worth of total asset generating BDT 8.11 of net income

which has increased than 2006 and 2007 closer to 2008 but lower than 2005.

(iii) Return On Equity

Page 26: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

26

YEAR 2005 2006 2007 2008 2009Return on equity 16.68% 14.00% 18.99% 13.89% 11.94%

Sample Calculation of 2009 :

Return on equity is getting lower every year. This is not favorable.

(5) Stock Market Ratio:(i) Earnings per share

YEAR 2005 2006 2007 2008 2009Earnings per share 26.80 22.40 31.25 26.02 21.17

Page 27: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

27

Sample Calculation of 2009 :

From 2005 to 2006 it dropped to 22.40 but started to increase in 2007. But again for the

subsequent two years 2008,2009 it dropped quite significantly. In 2009, the stock

holders have earns BDT21.17 for the holding per share. It is lower than previous five

years.

(ii) Book Value ratio:

YEAR 2005 2006 2007 2008 2009

Book value per share161 160 165 187 177

Sample Calculation of 2009 :

Page 28: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

28

(iii) Price to Earnings Ratio

YEAR 2005 2006 2007 2008 2009Price to Earnings Ratio 14.30 21.41 31.81 48.04 51.87

Sample Calculation of 2009 :

In 2009; the shareholders of the company were willing to pay BDT 51.87 for each Taka of reported earnings. It has got an increasing trend in every year from 2005 to 2009.

(iv) Dividend Yield :

Page 29: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

29

YEAR 2005 2006 2007 2008 2009

Dividend Yield0.41933 0.33363 0.16557 0.14985 0.16146

Sample Calculation of 2009 : =

Dividend yield = Dividends per share = 177 / 1098 = tk 0.16146

Market price per share

(v) Dividend Payout =

0

0.05

0.1

0.15

0.2

0.25

0.3

0.35

0.4

0.45

2005 2006 2007 2008 2009

Dividend Yield

Dividend Yield

Page 30: 5 years Ratio Analysis of Summit POwer (fin 201) (by Kams)

Page

30

YEAR 2005 2006 2007 2008 2009

Dividend Payout5.99532 7.14305 5.26667 7.19971 8.37417

Sample Calculation of 2009:

Dividend Payout Ratio = Dividend per share

Earnings per share

= 177 / 21.17

= tk 8.37417

0

1

2

3

4

5

6

7

8

9

2005 2006 2007 2008 2009

Dividend Payout Ratio

Dividend Payout Ratio