Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
COSTAIN PLC
Coursework 2009
TABLE OF CONTENTS
1 Introduction 2 Company Name & Reasons For The Selection 3 Description Of The Company 4 Chairmans Statement ;Review And Analysis 5 Auditors Report 6 Ratio Analysis 6.1 6.2 6.3 Performance Ratio Financial Ratio Investment Ratio
2 2 3 5 6 6 7 14 17 19 20 21
7 Future Prospects 8 Conclusion 9 References Appendix A Ratio Calculations Appendix B M/s. Costain Group Plc ,Annual Report 2007
Saravanan Jayaraman
Page 1 of 18
Coursework 2009
CORPORATE ANALYSIS
1. Introduction :
Corporate analysis is a broad term that expresses the creation of comprehensive evaluation of a corporate entity. In general, the analysis will cover all aspects of the company, including current and past financial position, profit margins, organisational structure, and future growth opportunities. The objective of the corporate analysis is to understand the general corporates health and prospects for future growth and performance.
2.
Saravanan Jayaraman
Page 2 of 18
Coursework 2009
Saravanan Jayaraman
Page 3 of 18
Coursework 2009
Organisation Structure :
Chairman David P Allvey Chief Executive Andrew Wyllie Group Finance Director Tony Bickerstaff Company Secretary Clive L Franks COO Infrastructure & Community Alan Kay M D - Environment David Jenkins
PFI Director
M D - Operations
Alister Handford
Alan Kay
Stephen Wells
Saravanan Jayaraman
Page 4 of 18
Coursework 2009
4.
Saravanan Jayaraman
Page 5 of 18
Coursework 2009
5.
Auditors Report :
M/s. KPMG Audit Plc audited Costains group financial statement for the year ended 31st December 2007 comprises the group income statement, the group & Parent company balance sheets, cash flow statement, recognised income and expenses and related notes. M/s KPMG conducted audit in accordance with international standards on auditing (UK and Ireland). Auditors did not adjudge remarks on any part of accounts. They certified that all financial statements gives true & fair view and all are maintained & prepared in accordance with IFRS as adapted by the EU as applied in accordance with the provisions of the companies Act 1985. Directors reports also reviewed and confirmed by auditors that the information given is consistent with the financial statement.
6.
Ratio Analysis :
Ratio analysis is the calculation of ratios from the information in a company's financial statements and comparing the same with the past years ratios or with the similar companies. These analyses can be used to make inference about a company's past and current performance and to predict its future performance. According to the objectives ratios are classified as follows; Performance Ratios Performance ratios measure the company's use of its resources and control of its expenses to generate an acceptable rate of return. Financial Standing Financial standing measure the availability of cash to pay debt. Investment Return Investment return measure investment profitability against other investments.
Saravanan Jayaraman
Page 6 of 18
Coursework 2009
Performance Ratios
50.00% 0.00% -50.00% -100.00% -150.00% -200.00% -250.00% -300.00% 2003 2004 2005 -266.53% 2006 -266.5 2007 19.03% 30.45% 15.10% 28.13% 19.03%
Year
Saravanan Jayaraman
Page 7 of 18
Coursework 2009
Performance Ratios
150.00% 104.89% 36.07% 58.39% 19.78%
Return on Equity
Year
Profit Margin :
A ratio of profitability calculated as profit before tax divided by turnover. It measures how much out of every pound of sales a company actually keeps in earnings. Profit margin is very useful when comparing companies operating in similar industries. A higher profit margin indicates a more profitable company and it has better control over its costs compared to its competitors. Saravanan Jayaraman
Page 8 of 18
Coursework 2009
Overall performance of Costain with respect to profit margin is not satisfactory. It is lower than the bench mark level of 5%. But factors such as strong performance and significantly strengthened cash position of 132.8 million, Companys concentration on long-term multi-year network contract and current growth from the 2006 down fall, anticipate higher profit margin for the subsequent years.
Performance Ratios
6.00% 4.00% 3.69% 1.56%
Profit Margin
2.58%
2.65%
-8.24% 2003 2004 1.56% 2005 3.69% 2006 -8.24% 2007 2.65%
Year
Saravanan Jayaraman
Page 9 of 18
Coursework 2009
Performance Ratios
35.00 30.00 25.00 20.00 15.00 10.00 5.00 0.00 Net Assets TurnOver 2003 12.25 2004 10.93 12.25 10.93 7.45 8.62 30.93
2005 7.45
2006 30.93
2007 8.62
Year
Performance Ratios
14.00
12.00 10.00 8.00 6.00 4.00 2.00 0.00 Fixed Assets Turnover
2003 12.65
2004 11.11
2005 7.88
2006 8.82
2007 10.08
Year
Saravanan Jayaraman
Page 10 of 18
Coursework 2009
From the graph, year 2007 companys fixed asset turnover ratio [10.08] is well above the benchmark level of 8.2. During the past five years, In the year 2005 only ratio went below the benchmark level. It shows that generally, Costain effectively managed its fixed assets.
Performance Ratios
800.00
700.00 600.00 500.00 400.00 300.00 200.00 100.00 0.00 (100.00) Working Capital Ratio 2003 389.69 389.69
673.20
138.39 59.81 (12.33) 2004 673.20 2005 138.39 2006 (12.33) 2007 59.81
Year
In the past five years of operations, only during year 2006 Costain went to negative working capital ratio & below the benchmark level of 12.10%.The reason being is company has to pay off bank loans and other liabilities incurred due to underwritten values & closure of international divisions. In the year 2007, companys working capital ratio [59.81] was well above the benchmark level [12.1], it indicates Costain relatively earned more revenue when compare to fund used for its operations.
Saravanan Jayaraman
Page 11 of 18
Coursework 2009
Stock Turnover :
Stock turnover ratio is one of the accounting liquidity ratios. This ratio measures the velocity of conversion of stock into sales. In other words amount of consumable is being stored / stocked in company to be used for works. Its purpose is to measure the liquidity of the stock and it should be compared against industry averages. Lower ratio implies poor sales and, therefore, excess stock. A high ratio shows either strong sales or ineffective buying. High stock levels are unhealthy because that signifies an investment with a zero rate of return. In the past five years, only on year 2004 & 2005 Costains stock turnover went below the benchmark level. Last year 2007 it reduced to 15.64 from 19.64 but still above the benchmark level of 14.2, mainly due to increase in number of works in progress. This signifies company is efficient in stock management.
Performance Ratios
25.00 20.00 19.07 19.64 15.64 10.03 10.20
Stock Turnover
2003 19.07
2004 10.03
2005 10.20
2006 19.64
2007 15.64
Year
Debtors Turnover :
Debtor ratio measures the value of secured money dues from clients and others with respect to sales. Higher ratio implies positive cash flow and effective management of working capital. Below graph shows decrease in ratio from 2003 to 2005 and from 2006 it started increasing and reached to 5.14 in year 2007. Still the Costains debtor ratio [5.14] is much lesser than the bench Saravanan Jayaraman
Page 12 of 18
Coursework 2009
mark level of 22. It shows company is adopting relaxed payment terms or facing difficulties in payment collection. Costain should make stringent payment terms otherwise this will lead to money borrowing to operate the ongoing projects.
Performance ratios
6.00 5.00 5.48 4.55 4.75 4.18 5.14
Debtors Turnover
4.00 3.00 2.00 1.00 0.00 Debtors Turnover 2003 5.48 2004 4.55
2005 4.18
2006 4.75
2007 5.14
Year
Creditors Turnover :
Creditors ratio shows how many times in one accounting period the company turns over (repays) its accounts payable to creditors. A higher ratio indicates either that the company has decided to hold on to its money longer or that it is having greater difficulty paying creditors.
Performance Ratios
10.00 9.00 8.00 7.00 6.00 5.00 4.00 3.00 2.00 1.00 0.00 Creditors Turnover 9.20 7.77 7.21 5.97 6.27
Creditors Turnover
2003 9.20
2004 7.77
2005 7.21
2006 5.97
2007 6.27
Year
Saravanan Jayaraman
Page 13 of 18
Coursework 2009
Costains creditor turnover is consistently reduced from 2003, even though ratio increased to 6.27 in year 2007 which is below the benchmark level of 18.1.It implies Costain has more liabilities and takes longer period to pay its subcontractors and suppliers. Companys creditor turnover is higher than the debtor turnover, it shows company can pay all its credits without liquidating any assets or borrowing any loans.
Financial Standing
1.20 1.00 1.01 1.00 1.02 0.78 1.05
Current Ratio
0.80 0.60 0.40 0.20 0.00 Current Ratio 2003 1.01 2004 1.00 2005 1.02
2006 0.78
2007 1.05
Year
The above graph shows that Costains current ratio is continuously less than the benchmark level of 1.2 during the last five year period, this shows the company is not in good financial health. It does not necessarily mean that Costain will go bankrupt as there are several ways to access financing, but it is definitely not a good sign.
Saravanan Jayaraman
Page 14 of 18
Coursework 2009
Financial Standing
1.00 0.90 0.80 0.70 0.60 0.50 0.40 0.30 0.20 0.10 0.00 Acid Test Ratio 0.87 0.69 0.74 0.65
0.84
2003 0.84
2004 0.69
2005 0.74
2006 0.65
2007 0.87
Year
Gearing Ratio :
Gearing ratio is a measure of financial leverage, signifying the degree to which a company's activities are financed by owner's funds versus creditor's funds. Higher ratio implies that the higher reliance on borrowing & long term debt, on other hand lower the gearing ratio, higher the reliance on equity financing.
Saravanan Jayaraman
Page 15 of 18
Coursework 2009
A company with high gearing ratio is more exposed to financial risk because it must continue to service its debt despite of how bad sales are. Past five years record shows that Costains gearing ratio is consistently below the benchmark level of 0.25 which implies that company is good in fund position and currently not exposed to financial risk.
Financial Standing
0.04 0.03 0.03 0.02 0.02 0.01 0.01 0.00 -0.01 -0.01 Gearing Ratio 0.03 0.02 0.02 0.01
Gearing Ratio
0.01
2003 0.02
2004 0.01
2005 0.01
2006 0.03
2007 0.02
Year
Interest Cover :
Interest cover used to determines the company's ability to meet interest payments on outstanding debits. It also assesses the capacity to take on more debt. The higher the ratio, the greater the company's ability to meet its interest payments from profits and possibly take on more debt. Similarly, a low value suggests that the company is potentially in risk of not being able to pay its interest obligations. In year the 2005 & 2006, Costain may have faced difficult situation to pay their interest as the ratio went down to negative. But in year 2007 interest cover ratio [5] went above the benchmark level of 4.5, at this moment company is in secured position to meet its interest payments. It obviously shows the Costains potential for the future growth.
Saravanan Jayaraman
Page 16 of 18
Coursework 2009
Financial Standing
30.00 20.00 10.00 0.00 -10.00 -20.00 -30.00 -40.00 -50.00 Interest Cover 25.83 7.75 5.00
Interest Cover
-23.04 -42.67 2003 25.83 2004 7.75 2005 -42.67 2006 -23.04 2007 5.00
Year
Investment Return
2.70% 2.20% 2.13%
Dividend Yield
1.70% 1.20% 0.70% 0.20% -0.30% Divident yield 0.00% 2003 0.00% 0.00% 0.00% 0.00% 2007 2.13%
2004 0.00%
2005 0.00%
2006 0.00%
Year
On year 2007, Costain declared dividend to shareholders for the first time in 17 years. But the dividend yield [2.13%] is below the benchmark level of 6%, However this may not be considered as negative trend, since increase in market price also reduces the yield percentage and provide more benefit rather than increase in dividend per share. Saravanan Jayaraman
Page 17 of 18
Coursework 2009
Dividend Cover :
The dividend cover ratio advises us how easily a company can pay its dividend from profits. It generally used to measures the ability of the company to pay dividend on share which carries a declared rate of return. In general a ratio of 2 or higher is considered to be safe in the sense that the company can well afford the dividend but anything below 1.5 is risky. If the ratio is below 1, it signifies that the company is utilising its retained earnings from a previous year to pay current year's dividend The below graph shows, Costains dividend cover for the year 2007 is much higher [7.2] than the benchmark level of 2. It implies that the company can easily afford to pay the dividend.
Investment Return
8.20 7.20 6.20 5.20 4.20 3.20 2.20 1.20 0.20 -0.80 Divident Cover 7.20
Dividend Cover
Year
Saravanan Jayaraman
Page 18 of 18
Coursework 2009
company never reached the benchmark level. It suggests that Costain has to take appropriate measure to gain its market value in order to attract more investors.
Investment Return
20.00
Price/Earnings Ratio
18.43
15.00 10.00 5.00 0.00 -5.00 Price / Earnings Ratio -3.39 2003 9.80 2004 18.43 2005 6.50 2006 -3.39 2007 6.53 9.80 6.50 6.53
Year
Future Prospects :
Costains significant recovery from last years under performance, current net cash balance 132.8 [2006: 53.3], relatively good financial ratios against the benchmark levels and 700million secured order for upcoming year is evident that overall future prospect of the company is very good. Advise to Clients: Without doubt client can go ahead to place an order with Costain as the company has strong hold of capital and good net cash balance, this will definitely help the company to sustain in any financial turbulence. Costain is offering relaxed payment terms as the companys debtor turnover ratio is very low compared to benchmark level. Other core areas such as performance, liquidity level, skilled manpower, multicultural approach and the diversified field of operation will be an added advantage to the clients. Advise to subcontractors and suppliers: Business with Costain generally is not favourable for subcontractors and suppliers as the creditors turnover ratio is nearly one third of the benchmark level which reflects Company is holding subcontractors and suppliers payment for longer period. Costain is good for the subcontractor, who can offer longer payment period since they have better opportunity to get continuous business through their nine different sectors of operation.
Saravanan Jayaraman
Page 19 of 18
Coursework 2009
Advise to investors: Costains current investment ratios such as dividend cover and price/earnings are well below the benchmark level, however company has made remarkable progress from the year 2006 to 2007 which is evident in the above financial ratios. In this period the company has come out of loss of 61.7million to a profit of 19.8million which is a very good growth interm of making profits and the overall performance. It will be worth to invest in it, if the above upward trend continuous. Advise to job applicant: Construction management professionals are encouraged to join this company as they have already secured an order of 700million for the upcoming year and currently company is in good financial health which is apparent by their financial standing ratios. Costains major performance ratios are well above the benchmark level except profit margin, which is also expected to gain if the same growth trend continues.
Conclusion :
This corporate analysis is prepared based on the information/data which is collected through annual reports of the Costain group for the year 2007 and interpretation of the same. Generally company performance and financial standing is good, but investment returns are well below the benchmark level. However significantly improved performance when compared to year 2006, increased finance base and diversification to other potential sectors reflect, now company is in the improvement path with an ability to produce good investment returns.
Saravanan Jayaraman
Page 20 of 18
Coursework 2009
References : 9.1) Professor Ammar Kaka. (2005) Construction Financial Management Class Notes. 9.2) Costain Group Annual Report for 2007. 9.3) Costains balance Sheet information. [Online] Available From:
http://investing.businessweek.com/businessweek/research/stocks/fin ancials/financials.asp?symbol=COSG.L&dataset=balanceSheet&period= A¤cy=native [Accessed 21st February 2009].
9.4) Financial
Ratios.
[Online]
Available
http://www.investopedia.com [Accessed 21st February 2009]. Ratios. [Online] Available 9.5) Financial http://www.bized.co.uk/compfact/ratios/index.htm[Accessed February 2009].
Saravanan Jayaraman
Page 21 of 18