This document contains financial information and calculations for a company. It includes percentages for liabilities and equity, tax expense information, calculations to determine cost of debt and equity, and a weighted average cost of capital (WACC) calculation. Long-term liabilities make up 12.9% of the total capital with equity comprising 87.1%. The net tax rate is 30.81% and cost of debt is calculated to be 4.02%. Cost of equity is determined to be 8.36% using the capital asset pricing model. The overall WACC is calculated at 7.7989%.
Copyright:
Attribution Non-Commercial (BY-NC)
Available Formats
Download as XLSX, PDF, TXT or read online from Scribd
This document contains financial information and calculations for a company. It includes percentages for liabilities and equity, tax expense information, calculations to determine cost of debt and equity, and a weighted average cost of capital (WACC) calculation. Long-term liabilities make up 12.9% of the total capital with equity comprising 87.1%. The net tax rate is 30.81% and cost of debt is calculated to be 4.02%. Cost of equity is determined to be 8.36% using the capital asset pricing model. The overall WACC is calculated at 7.7989%.
This document contains financial information and calculations for a company. It includes percentages for liabilities and equity, tax expense information, calculations to determine cost of debt and equity, and a weighted average cost of capital (WACC) calculation. Long-term liabilities make up 12.9% of the total capital with equity comprising 87.1%. The net tax rate is 30.81% and cost of debt is calculated to be 4.02%. Cost of equity is determined to be 8.36% using the capital asset pricing model. The overall WACC is calculated at 7.7989%.
Copyright:
Attribution Non-Commercial (BY-NC)
Available Formats
Download as XLSX, PDF, TXT or read online from Scribd
This document contains financial information and calculations for a company. It includes percentages for liabilities and equity, tax expense information, calculations to determine cost of debt and equity, and a weighted average cost of capital (WACC) calculation. Long-term liabilities make up 12.9% of the total capital with equity comprising 87.1%. The net tax rate is 30.81% and cost of debt is calculated to be 4.02%. Cost of equity is determined to be 8.36% using the capital asset pricing model. The overall WACC is calculated at 7.7989%.
Copyright:
Attribution Non-Commercial (BY-NC)
Available Formats
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
You are on page 1/ 3
total liabilitie 18141 long term liabilities 5278
total equity 16007 shared capital 5264
total L&E 34148 total 10542 % liabilities 0.53 % liabilities 0.501 % equity 0.47 % equity 0.499 1. tax net earning before income tax 4089 income tax expense 1260 tax 30.81 %
3. common stock closing price 31 des 2005 p0 52.56 ->CONVERT KE US DOLLA dividend ROE 2005 book value 21.4 % jml stock ROE 2004 24.6 % divident total betha 1.27 net earning payout ratio ROE market 7.625 % retention rati g CAPM
