FIN3704
Assignment 5 Semester 1 2024
Detailed Solutions, References & Explanations
Unique number: 191767
Due Date: 29 May 2024
Pick n Pay Stores Limited
Date Dividends
June 5, 2019 192.00
December 4, 2019 42.80
December 4, 2020 191.80
June 2, 2021 161.00
December 1, 2021 35.80
June 1, 2022 185.35
November 30, 2022 44.85
May 31, 2023 140.30
Terms of use
By making use of this document you agree to:
• Use this document as a guide for learning, comparison and reference purpose,
• Not to duplicate, reproduce and/or misrepresent the contents of this document as your own work,
• Fully accept the consequences should you plagiarise or misuse this document.
Disclaimer
Extreme care has been used to create this document, however the contents are provided “as is” without
any representations or warranties, express or implied. The author assumes no liability as a result of
reliance and use of the contents of this document. This document is to be used for comparison, research
and reference purposes ONLY. No part of this document may be reproduced, resold or transmitted in any
form or by any means.
, EXCEL FILE
https://docs.google.com/spreadsheets/d/11fLShvjBaVbVvEFmcZOfpSJf7OjxuDFi/edi
t?usp=drive_link&ouid=114741432096149314995&rtpof=true&sd=true
Pick n Pay Stores Limited
Current Price (10 May 2024) R2 070.00
Percentage
Q1 Date Dividends change
June 5, 2019 192.00
December 4, 2019 42.80 -77.71%
December 4, 2020 191.80 348.13%
June 2, 2021 161.00 -16.06%
December 1, 2021 35.80 -77.76%
June 1, 2022 185.35 417.74%
November 30, 2022 44.85 -75.80%
May 31, 2023 140.30 212.82%
Compound quarterly growth rate -4.38%
Q2 Annualized quarterly dividend growth rate. -6.08%
= (Ending value / Starting value) ^ (1 / Number of years) -1
Q3 Intrinsic value
= D0(1 + g)/( -g)
= 140.30(1 + -0.0608)/(0.22 - -0.0608) 469.27
Disclaimer
Extreme care has been used to create this document, however the contents are provided “as is” without
any representations or warranties, express or implied. The author assumes no liability as a result of
reliance and use of the contents of this document. This document is to be used for comparison, research
and reference purposes ONLY. No part of this document may be reproduced, resold or transmitted in any
form or by any means.