Ratio Analysis of Kohinoor Textile Mills, compare with pakistan's textile industry
-
Upload
shurahbeel -
Category
Documents
-
view
4.968 -
download
0
description
Transcript of Ratio Analysis of Kohinoor Textile Mills, compare with pakistan's textile industry
Kohinoor Textile Mill
Acknowledgement
At First we like to thank our beloved Allah we would like to thank our Professor Miss Munazza Asad for giving us the opportunity to enhance our knowledge on the subject. We are also grateful for his support and encouragement all throughout.We also thank our peer members who have enriched our knowledge with immense discussions on the topic.
Business Finance Page 1
Kohinoor Textile Mill
Table of ContentsExecutive Summary.........................................................................................................................4
Industry Overview...........................................................................................................................5
History.........................................................................................................................................5
Industry Sectors...........................................................................................................................5
Government Initiatives................................................................................................................6
Exports.........................................................................................................................................6
Competition.................................................................................................................................6
Kohinoor Textile Mill......................................................................................................................6
Vision Statement..........................................................................................................................7
Mission Statement.......................................................................................................................7
Liquidity Ratio.................................................................................................................................7
Current Ratio...............................................................................................................................7
Quick Ratio..................................................................................................................................8
Asset Management...........................................................................................................................9
Inventory Turnover......................................................................................................................9
Days sales outstanding...............................................................................................................10
Fixed asset turnover...................................................................................................................10
Total Asset Turnover.................................................................................................................11
Debt Ratio..................................................................................................................................12
Times Interest Ratio...................................................................................................................12
Fixed Charge Coverage Ratio....................................................................................................13
Profitability....................................................................................................................................14
Net Profit Margin.......................................................................................................................14
Return on Asset..........................................................................................................................14
Return on Equity........................................................................................................................15
Market Value.................................................................................................................................15
Price Earning.............................................................................................................................15
Market/ Book.............................................................................................................................16
Interpretation of Trend analysis.........................................................................................16
Balance Sheet.............................................................................................................................16
Income Statement:.....................................................................................................................17
Business Finance Page 2
Kohinoor Textile Mill
References......................................................................................................................................18
Appendix A....................................................................................................................................19
Appendix B....................................................................................................................................20
Appendix C....................................................................................................................................21
Appendix D....................................................................................................................................22
Appendix E....................................................................................................................................23
Appendix F....................................................................................................................................24
Appendix G....................................................................................................................................25
Executive Summary
Business Finance Page 3
Kohinoor Textile Mill
This project is based on measuring the financial position of the Kohinoor Textile Mills and then
compares it with the industry. Industry that we chose is Textile industry. In which we takes a
three different companies named as DIN textile mills, Artistic Denim Mills, and Nishat Chunian
Limited. Kohinoor Textile Mills is currently facing a problem in making sensible profit.
For this purpose, we are taking a balance sheet’s and profit and loss account’s values of four
different companies and then using ratio analysis and trend analysis to find the current position
of the company by investor’s point of view.
Currently the company and as well as the industry is facing a worst situation in the history of
industry due to the increasing in tax and increasing in the price of raw materials.
Findings of this report are company is in loss in 2010, their market share price is down, and
expenses are increases as compared to the previous year.
Industry Overview
Pakistan is the fourth largest cotton producer in the world. Because of its plentiful, indigenous
cotton supply, the textile industry is central to the Pakistani economy and is both a source of
employment and a source of exports. Pakistan's industrialization began in the 1950s with the
textile industry at its center. Today, textiles account for 38 percent of total manufacturing and 8
percent of GDP. The textile industry employs almost 40 percent of the industrial workforce.
Business Finance Page 4
Kohinoor Textile Mill
Despite the critical role textiles play in the economy, most textile manufacturers are cottage or
small-scale industries. Pakistan relies on outside engineering and manufacturing expertise and
must purchase most of its equipment abroad. Recognizing the importance of the textile industry
to the nation's economy, the Pakistani government began taking steps in 2005 to rebuild the
competitiveness of this critical industry.
History
The Pakistani textile industry depends on domestic agriculture to supply its raw materials, thus
the success of the cotton crop is critical to the health of the textile industry. Cotton accounts for
14 percent of land under cultivation in Pakistan. Pakistan has suffered from a number of cotton
failures over the years, beginning in the early 1990s. These crop failures drove up the price of
cotton, and this coupled with a market recession and tightened finance regulations led to a
weakened textile industry.
Industry Sectors
The spinning sector is where the majority of Pakistan's textile industry isconcentrated. Over the
years, spinning expanded while weaving declined. The rapid expansion of the spinning sector
was hastened by access to cheap raw materials---cotton---and cheap labor. This sector's
profitability was furthered by a protectionist fiscal policy and export subsidies. In keeping with
increased spinning capacity, cotton production has increased tremendously. The textile industry's
weaving sector is comprised of towels, bedding and hosiery and has been adversely affected by
tariffs and inflation over the years. The garment sector has undergone considerable
modernization and has developed great export potential.
Government Initiatives
In 2005, the Pakistani government created a special textile sub-committee in order to formulate a
new textile strategies and policy in the hopes of revamping the textile industry. The sub-
committee submitted a report entitled "Textiles Vision 2005" which included a number of
recommendations including improved product quality, equipment upgrade, developing human
resources, aggressive targeting of new markets and development of high-powered leadership for
the textile sector.
Business Finance Page 5
Kohinoor Textile Mill
Exports
Cotton and yarn are Pakistan's primary textile exports. The textile industry accounts for over 60
percent of Pakistan's total exports. The All Pakistan Textile Mills Association is the organization
that regulates the industry, which is currently facing a number of challenges, including the need
to improve quality.
Competition
Pakistan must compete with other producers similar in conditions and comparative advantage.
The Pakistani Textile industry's biggest competitors are China, India, Indonesia and Turkey. The
cost of power in Pakistan is comparatively high.
Kohinoor Textile MillThe Company commenced operation in 1953 as a private limited company and became a public
limited company in 1968. The initial capacity
of its Rawalpindi unit comprised 25,000
spindles and 600 looms. Later, fabric
processing facilities were added and spinning
capacity was augmented. Additional
production facilities were acquired on the
Raiwind-Manga Road near Lahore in District
Kasur and on the Gulyana Road near Gujar
Khan, by way of merger.
The Company's production facilities now comprise 151,902 ring spindles capable of spinning a
wide rang of counts using cotton and Man-made fibers. The weaving facilities at Raiwind
comprise 204 looms capable of weaving wide range of greige fabrics.
Units are capable of dyeing and printing fabrics for the home textile market. The stitching
facilities produce a diversified range of home textiles for the export market. Both the dyeing and
stitching facilities are being augmented to take advantage of greater market access.
Business Finance Page 6
Kohinoor Textile Mill
Fully equipped laboratory facilities for quality control and process optimization have been up at
all three sites. The Company has been investing heavily in Information Technology, training of
its human resources and preparing its management to meet the challenges of market integration.
Kohinoor Textile Mills Limited continues to ensure that its current competitive position is
maintained as well as supporting the ongoing improvement process in our endeavor to maintain
world best practice manufacturing.
Vision Statement
The Kohinoor Textile Mills Limited Stated Vision Is To Achieve And Then Remain As The
Most Progressive And Profitable Company In Pakistan In Terms Of Industry Standards And
Stakeholders Interest.
Mission Statement
The Company Shall Achieve Its Mission Through A Continuous Process Of Having Sourced,
Developed, Implemented And Managed The Best Leading Edge Technology, Industry Best
Practice, Human Resource And Innovative Products And Services And Sold These To Its
Customers, Suppliers And Stakeholders.
Liquidity Ratio
Current Ratio
The ratio is mainly used to give an idea of the company's ability to pay back its short-term
liabilities (debt and payables) with its short-term assets (cash, inventory, receivables). The higher
the current ratio, the more capable the company is of paying its obligations. A ratio under 1
suggests that the company would be unable to pay off its obligations if they came due at that
point. While this shows the company is not in good financial health, it does not necessarily mean
that it will go bankrupt - as there are many ways to access financing - but it is definitely not a
good sign.
Business Finance Page 7
Kohinoor Textile Mill
The current ratio can give a sense of the efficiency of a company's operating cycle or its ability to
turn its product into cash. Companies that have trouble getting paid on their receivables or have
long inventory turnover can run into liquidity problems because they are unable to alleviate their
obligations. Because business operations differ in each industry, it is always more useful to
compare companies within the same industry.
Year 2009 2010
Kohinoor Textile Mills 0.59 0.51
Industry Average 0.70 0.58
To pay RS 1 liability the Kohinoor Textile Mill has RS 0.51 assets in the year 2010 and the
industry average was 0.58 and if we see in the year 2009 then we come to know that if Kohinoor
Textile Mills has to pay RS 1 liability then it has 0.59 and if we compared it from the industry
then we have 0.70. Though company average is greater then the company but we know that if the
ratio is less then 1 then it is not good for the company as well as for the industry too. The main
thing we have to do is Kohinoor Textile Mills should decrease liabilities and increase assets to be
in better position. It is necessary for company and as well as the creditors point of view.
Quick Ratio
This ratio is an indicator of a company's short-term liquidity. The quick ratio measures a
company's ability to meet its short-term obligations with its most liquid assets. We know that the
higher the quick ratio, the better the position of the company.
The quick ratio is more conservative than the current ratio, a more well-known liquidity measure,
because it excludes inventory from current assets. Inventory is excluded because some
companies have difficulty turning their inventory into cash. In the event that short-term
obligations need to be paid off immediately, there are situations in which the current ratio would
overestimate a company's short-term financial strength.
Year 2009 2010
Kohinoor Textile Mills 0.43 0.43
Industry Average 0.41 0.47
Business Finance Page 8
Kohinoor Textile Mill
The quick ratio of Kohinoor Textile Mill for the year of 2010 is 0.43 which is less than that of
industry i.e. 0.47 and if we talk about for the year of 2009 them we came to know that quick ratio
of Kohinoor Textile Mill was 0.43 and the industry has 0.41. So the conclusion is that the
Kohinoor Textile mill has lesscash and more inventories, so company and industry both are in a
bad position. The industry average i.e. 0.41 is less than Kohinoor Textile Mill in 2009 but is
more in 2010 that is 0.47. So Kohinoor Textile Mill must reduce inventory to compete with
industry.
Asset Management
Inventory Turnover
A ratio showing how many times a company's inventory is sold and replaced over a period. This
ratio should be compared against industry averages. A low turnover implies poor sales and,
therefore, excess inventory. A high ratio implies either strong sales or ineffective buying.
High inventory levels are unhealthy because they represent an investment with a rate of return of
zero. It also opens the company up to trouble should price begin to fall or we can say the
company must take a look on its marketing strategies.
Year 2009 2010
Kohinoor Textile Mill 3.63 4.04
Industry 3.65 4.42
The inventory turnover of Kohinoor Textile Mill is 3.63 that is less than industry average that is
3.65 in 2009 and we talk about the year 2010 then we come to know that the company has 4.04
and this is less as compared to industry turnover ratio that is 4.42. TheKohinoor Textile Mill
takes less days to sale the inventory and replace new inventory.
Days sales outstanding
Business Finance Page 9
Kohinoor Textile Mill
This is a measure of the average number of days that a company takes to collect revenue after a
sale has been made. A low DSO number means that it takes a company fewer days to collect its
accounts receivable. A high DSO number shows that a company is selling its product to
customers on credit and taking longer to collect money.
Due to the high importance of cash in running a business, it is in a company's best interest to
collect outstanding receivables as quickly as possible. By quickly turning sales into cash, a
company has the chance to put the cash to use again - ideally, to reinvest and make more sales.
The DSO can be used to determine whether a company is trying to disguise weak sales, or is
generally being ineffective at bringing money in. For most businesses, DSO is looked at either
quarterly or annually.
Year 2009 2010
Kohinoor Textile Mill 44.74 44.69
Industry 46.15 50.47
Number of days sale outstanding of Kohinoor Textile Mill in 2009 is 44.74 days is less than that
of industry that is 46.15 days. And if we talk about the year 2010 then the company has 44.69
and industry has 50.47. Which means that the company is getting its receivables inless days as
compared to industry which is good for the company.
Fixed asset turnover
Fixed asset turnover is financial ratio of net sales to fixed assets. The fixed-asset turnover ratio
measures a company's ability to generate net sales from fixed-asset investments - specifically
property, plant and equipment (PP&E) - net of depreciation. A higher fixed-asset turnover ratio
shows that the company has been more effective in using the investment in fixed assets to
generate revenues.
This ratio is often used as a measure in manufacturing industries, where major purchases are
made for PP&E to help increase output. When companies make these large purchases, prudent
Business Finance Page 10
Kohinoor Textile Mill
investors watch this ratio in following years to see how effective the investment in the fixed
assets was.
Year 2009 2010
Kohinoor Textile Mill 1.64 2.04
Industry Average 1.94 1.69
Fixed Asset turnover ratio of company in 2009 is 1.64 and the industry ratio is 1.94 that is
greater than the Kohinoor textile mill while in 2010 company has 2.04 and industry has 1.69 this
ratio shows the better performance in 2010. It means that the company is using its fixed assets
much effectively. The ratio is very good for the company as compared to industry.
Total Asset Turnover
The amount of sales generated for every rupee’s worth of assets. Asset turnover measures a
firm's efficiency at using its assets in generating sales or revenue - the higher the number the
better. It also indicates pricing strategy: companies with low profit margins tend to have high
asset turnover, while those with high profit margins have low asset turnover.
Year 2009 2010
Kohinoor Textile Mill 0.62 0.63
Industry 1.25 1.19
The Kohinoor’s total asset turnover ratio is 0.62in 2009 and industry average ratio is 1.25. If we
talk about the year 2010, then we came to know that Kohinoor has 0.63 and industry average is
1.19.So as a conclusion, we can say that the total asset turnover is bad for Kohinoorand they
should formulate such strategies that can be effect on their assets or use their assets much
effectively to make revenue.Debt Management
Debt Ratio
Business Finance Page 11
Kohinoor Textile Mill
This is a ratio that indicates what proportion of debt a company has relative to its assets. The
measure gives an idea to the leverage of the company along with the potential risks the company
faces in terms of its debt-load.
A debt ratio of greater than 100% indicates that a company has more debt than assets;
meanwhile, a debt ratio of less than 100% indicates that a company has more assets than debt.
Used in conjunction with other measures of financial health, the debt ratio can help investors
determine a company's level of risk.
Year 2009 2010
Kohinoor Textile Mill 58.76% 67.44%
Industry Average 71.52% 82.25%
The Kohinoor Textile Mill was using 58.76% debt and 42.24% equity for financing in the year
2009 and in the year 2010 the company is using 67.44% debt and 33.56%. This is less than
industry average but if we take a company alone then this is not good for the company. They
should increase their equity and reduce financing from debt.
Times Interest Ratio
A metric used to measure a company's ability to meet its debt obligations. It is calculated by
taking a company's earnings before interest and taxes (EBIT) and dividing it by the total interest
payable on bonds and other contractual debt. It is usually quoted as a ratio and indicates how
many times a company can cover its interest charges on a pretax basis. Failing to meet these
obligations could force a company into bankruptcy.
Ensuring interest payments to debt holders and preventing bankruptcy depends mainly on a
company's ability to sustain earnings. However, a high ratio can indicate that a company has an
undesirable lack of debt or is paying down too much debt with earnings that could be used for
other projects. The rationale is that a company would yield greater returns by investing its
earnings into other projects and borrowing at a lower cost of capital than what it is currently
paying for its current debt to meet its debt obligations.
Business Finance Page 12
Kohinoor Textile Mill
The lower the ratio, the more the company is burdened by debt expense. When a company's
interest coverage ratio is 1.5 or lower, its ability to meet interest expenses may be questionable.
An interest coverage ratio below 1 indicates the company is not generating sufficient revenues to
satisfy interest expenses.
Year 2009 2010
Kohinoor Textile Mill 0.07 0.10
Industry Average 0.12 0.18
By seeing above ratio in the table, we find out that Kohinoor Textile Mill and as well as the
industry has a very bad situation. Currently they didn’t meet their interest expense.
Fixed Charge Coverage Ratio
This is a ratio that indicates a firm's ability to satisfy fixed financing expenses, such as interest
and leases.
Year 2009 2010
Kohinoor Textile Mill 0.63 0.64
Industry Average 0.64 0.65
Fixed charge ratio of company and industry is almost the same. So currently both have faced a
very bad situation. Both of them are not getting much from fixed assets.
Profitability
Net Profit Margin
It measures how much out of every rupee of sales a company actually keeps in earnings.Profit
margin is very useful when comparing companies in similar industries. A higher profit margin
indicates a more profitable company that has better control over its costs compared to its
Business Finance Page 13
Kohinoor Textile Mill
competitors. Profit margin is displayed as a percentage; a 20% profit margin, for example, means
the company has a net income of RS 0.20 for each rupee of sales.
Year 2009 2010
Kohinoor Textile Mill 2.6% -5.2%
Industry Average 6.59% 2.19%
The net profit margin ratio shows how much of sales is net profit? In this case we get to know
that in 2009 the company’s ratio is 2.6%, this is very low as compared to industry that is 6.59%
and in 2010 the company’s net profit margin is -5.2% and the industry have 2.19%. This is also
very low as compare to industry. The company should increase net profit and decrease its
expenses.
Return on Asset
ROA tells you what earnings were generated from invested capital (assets). ROA for public
companies can vary substantially and will be highly dependent on the industry. This is why when
using ROA as a comparative measure, it is best to compare it against a company's previous ROA
numbers or the ROA of a similar company.
The assets of the company are comprised of both debt and equity. Both of these types of
financing are used to fund the operations of the company. The ROA figure gives investors an
idea of how effectively the company is converting the money it has to invest into net income.
The higher the ROA number, the better, because the company is earning more money on less
investment.
An indicator of how profitable a company is relative to its total assets. ROA gives an idea as to
how efficient management is at using its assets to generate earnings. Calculated by dividing a
company's annual earnings by its total assets, ROA is displayed as a percentage. Sometimes this
is referred to as "return on investment".
Year 2009 2010
Business Finance Page 14
Kohinoor Textile Mill
Kohinoor Textile Mill 1.63% -3.31%
Industry Average 8.89% 1.98%
Return on asset shows how much return company is getting on his assets. The ROA of Kohinoor
is less than industry.
Return on Equity
The amount of net income returned as a percentage of shareholders equity. Return on equity
measures a corporation's profitability by revealing how much profit a company generates with
the money shareholders have invested. The ROE is useful for comparing the profitability of a
company to that of other firms in the same industry.
Year 2009 2010
Kohinoor Textile Mill 19.09% -30.22%
Industry Average 77.36% 10.12%
Return on equity shows that the owners and management is getting on their investment. This
ratio for Kohinoor is much lower than industry average.
Market Value
Price Earning
A valuation ratio of a company's current share price compared to its per-share earnings. In
general, a high P/E suggests that investors are expecting higher earnings growth in the future
compared to companies with a lower P/E. However, the P/E ratio doesn't tell us the whole story
by itself. It's usually more useful to compare the P/E ratios of one company to other companies
in the same industry, to the market in general or against the company's own historical P/E. It
would not be useful for investors using the P/E ratio as a basis for their investment to compare
the P/E of a technology company (high P/E) to a utility company (low P/E) as each industry has
much different growth prospects. It is important that investors note an important problem that
arises with the P/E measure, and to avoid basing a decision on this measure alone. The
denominator (earnings) is based on an accounting measure of earnings that is susceptible to
Business Finance Page 15
Kohinoor Textile Mill
forms of manipulation, making the quality of the P/E only as good as the quality of the
underlying earnings number.
Year 2010
Kohinoor Textile Mill 2.98%
Industry Average 1.84%
Price Earning shows how much investors are willing to pay per rupee of reported profits. The
ratio of Kohinoor is more than industry.
Market/ Book
Year 2010
Kohinoor Textile Mill 0.57%
Industry Average 1.36%
Market/ Book ratio shows how much investoris willing to pay for company. This ratio is low for
company as compare to industry.
Interpretation of Trend analysis
Balance Sheet
Currents assets are increasing by 23.26%. Main decreasing trends can be seen in cash -1.83%
while stock in trade increases by 25.63%. Both seem valuable to the company. On the other
hand net fixed asset is increased by 5.46%. Increased in fixed asset is due to decrease in
vehicles and office equipment as shown in the note 14 of the annual report.
All these changes in the assets have caused a net increase of 2.16% in the total asset which
shows a positive trend in the assets. This is good for the company.
Current liabilities are increasing by 17.22% while total liabilities are increasing by above
20.16%. The trend of Liabilities and equity portion is also positive and it is increasing by 31.09%
which is obviously same as that of increase in Net assets where net equity is increasing by
8.98%.
Business Finance Page 16
Kohinoor Textile Mill
Income Statement:
Net sales in 2010 have increased by 20.90% as compared to that in 2009. So, sales have a
positive trend. Cost of Goods has decreased this time than the sales and their decrease in trend
is 17.18%. It is much good and the gross profit has increased to 37.03%. It is good as well as
we have a positive trends of Net sales & COGS. The main increasing trend can be observed in
operating expense that in above 40.81% and it don’t seem beneficial for the company at all, and
on the other one is other operating income that has a very negative trend. Other operating
income has decreased to -60.90%. It is apparently very bad for the company.
But the drastic decreasing trend in the finance cost and the increasing trend in taxation that
is17.47% and 1.75% respectively, increasing in taxation has caused a handsome decrease in
the profit of the company. The profit for the year of Kohinoor Textile Mill is facing a decreasing
trend and has decreased to about 3.91%.
A decreasing trend of operating income has resulted in the decrease of EPS in 2010 to 58.12%
as compared to that of 2009.
ROI =
NetIncomeSales
× SalesTotalAssets =
NetIncomeTotalAssets
ROI=
NetIncomeTotalAssets = 1.628986%
ROE=
Net Pr ofitEBT
× EBTEBIT
× EBITSales
× SalesAssets
× AssetsEquity =
Net Pr ofitEquity
ROE=
Net Pr ofitEquity = 8.266553%
Business Finance Page 17
Kohinoor Textile Mill
References
http://www.ehow.com/about_5055213_textile-industry-pakistan.html
http://pakistan-stocks.blogspot.com/2010/12/nishat-chunian-share-price-01-03_04.html
http://pakistan-stocks.blogspot.com/2010/12/number-of-textile-companies-listed-at.html
http://investing.businessweek.com/research/stocks/snapshot/snapshot.asp?
ticker=KTML:PA
http://investing.businessweek.com/research/stocks/snapshot/snapshot.asp?
ticker=DINT:PA
www. investopedia .com/
Business Finance Page 18
Kohinoor Textile Mill
Appendix A
Business Finance Page 19
Kohinoor Textile Mill
Appendix B
Business Finance Page 20
Kohinoor Textile Mill
Appendix C
Business Finance Page 21
Kohinoor Textile Mill
Appendix D
Business Finance Page 22
Kohinoor Textile Mill
Appendix E
Business Finance Page 23
Kohinoor Textile Mill
Appendix F
Business Finance Page 24
Kohinoor Textile Mill
Appendix G
Business Finance Page 25