This discussion follows on from our earlier discussions about dividends.
The Company have previously stated that it is their intention to pay fully franked dividends. Now, we don't know if they will continue that policy into the future. There may come a time where the level of foreign profits are such that it is not practical to continue to limit the dividend to that which can be fully franked. However, just for the moment, maybe we can assume that this policy remains in place. We might even go further out on a limb and project that the Company sees no benefit in accumulating large amounts of franking credits and therefore may well pay a dividend that exactly matches that which can be fully franked.
Given the above, I thought it would be interesting to try to establish exactly what the franking credit situation may be at the moment. It actually turns out to be quite hard to do - not the least because franking credits are accumulated on a cash basis.
A couple of basic facts.
Franked Dividend. A franked dividend is simply a dividend that the company has already paid the Australian Income Tax on. A fully franked dividend will have had tax paid at the 30% Company tax rate. Companies do not have to pay fully franked dividends, they may pay unfranked or partially franked dividends. The Australian Taxation Office (ATO) will give us (the dividend recipient) a credit on our tax for the tax that has already been paid on the dividend. For simplicity, I will restrict this discussion to fully franked dividends. It is easiest to understand by an example. If we receive a $.70c fully franked dividend then we will receive a tax credit of 30c. That is because the company would have needed to earn and pay tax on $1.00 to produce a post tax amount of $.70. In essence, when we do our own tax, we record an income of the dividend plus the franking credit ($1.00) and then subtract 30c from our final tax amount to be paid. Thus, if our marginal tax rate is 30% then we will have effectively no tax to pay on the cash dividend received. If our marginal tax rate is higher than 30% then we end up paying the difference between our tax rate and the 30%. If our marginal tax rate is less than 30% then we end up with a credit that will be offset against any other income tax that we have to pay - or if there is none then we receive a nice cheque from the ATO. The best situation is that when we hold the shares in a Superannuation account that is in pension mode. There is no tax to pay and the entire franking credit (30c) is paid to us by the ATO.
Often, it is easiest to examine our dividends as a "grossed up" amount. In the example above (a fully franked dividend), the grossed up dividend is the cash dividend divided by 7 and multiplied by 10 (therefore a 70c ff dividend grosses up to $1.00). This is convenient as it allows us to compare the yield directly with the yield that we might get from alternate investments (eg Bank Deposit, Bond). It is very common to apply the same methodology to dividend yield %. That is, a dividend yield of 7% ff grosses up to 10%. The current Telstra dividend yield, for example, is 8.5% ff which grosses up to a touch over 12% (hint, hint).
Foreign Tax. For companies that earn some of their income through overseas subsidiaries there is another little complexity. Such subsidiaries will likely have to pay tax in the country in which the subsidiary operates. (Generally) Any tax paid overseas will be allowed as a credit by the ATO against the tax that would be paid in Australia. However, such tax will not provide any franking credits. In a "worst case" situation this means that a company that earns all of its income overseas may not earn any franking credits and will not be able to pay franked dividends. More usually, the Company will pay some tax overseas and some in Australia. This means that not all of the earnings of the company can be paid out as fully franked dividends. Either the company will pay only as much dividend as they have franking credits available to make the dividend fully franked, or they will pay unfranked or partially franked dividends.
Cellestis have expressed a desire to pay fully franked dividends. Whilst most of our sales are made overseas, we are in the fortunate situation of having an essential part of the manufacturing process in Australia. This means that a judicious setting of the price that we charge our overseas subsidiaries for the product enables a respectable amount of the profits to be booked in Australia where they will be taxed by the ATO and thereby attract franking credits. The fact that we have extensive expenses (Sales and Marketing) based overseas helps with this also.
I'm guessing that you knew all that.
Now, to specifics. It would be interesting if we can establish what the tax situation of Cellestis is, particularly how much tax they are paying in Australia to provide franking credits.
As I mentioned above, it is actually quite difficult to reconcile the franking credits account - largely due to the fact that it is run on a cash basis. However, if we look at the 2009 Annual Report we find this.
This tells us that in 2009, 93% of the company earnings were recorded in Australia. Consequently, we would have to presume that the vast majority of the income tax paid has been paid in Australia and will therefore have attracted franking credits. This would imply that there is absolutely no reason that the Company could not pay a very high percentage of earnings as fully franked credits, if the Company so wishes.
Now, the reason that such a high percentage of the profits were booked in Australia is due to two factors; firstly that a very high part of operating expenses are incurred overseas; and secondly that a large amount of the profit is recorded because of the price that the Australian operation is able to charge its foreign operations for the supply of product. It would follow that, whilst the second factor should remain reasonably constant in the future, the overseas expenses as a proportion of actual sales will reduce. Ultimately it will mean that the 93% will progressively reduce but not by enough to reduce the ability of the company to pay large fully franked dividends.
It is worthwhile noting that retaining franking credits in the Company provides no real benefit to anyone. I do note that it would appear that the 1.5c ff dividend paid for 2010H1 would not have used up all of the franking credits available. I can only guess as to why the Company might have decided to limit the dividend in that case. It may be that it was felt at that point that it was important to assure the stability of the company by retaining cash. That consideration, at that time, may have outweighed the desire to provide a higher immediate cash reward to shareholders.
Ultimately, the upcoming financial results will go a long way towards clarifying this situation.
Thanks again Forrest!
ReplyDeleteInteresting and informative, as always.
I live & learn.
BTW. I found this article from The Australian titled ‘Investors frankly deserve more franking credit’ worth a read also -
http://www.theaustralian.com.au/business/opinion/investors-frankly-deserve-more-franking-credit/story-e6frg9if-1225824471198
Regards
Bigtosky
Hi Forrest. As usual, a very well written, well reasoned, and thoroughly thought-provoking piece. Thank you.
ReplyDeleteA couple of your comments really caught my attention. The first was your statement:
"Whilst most of our sales are made overseas, we are in the fortunate situation of having an essential part of the manufacturing process in Australia".
I was not aware of this. In fact I thought all of our product manufacture was sub-contracted, and largely so in the countries where we have the highest sales, as a natural hedge against currency movements. Are you suggesting that Cellestis Australia is charging its overseas subsidiaries for the IP, or for actual manufacture?
The second thing that caught my attention was your comment that:
"the 1.5c ff dividend paid for 2010H1 would not have used up all of the franking credits available".
This struck me as odd, because according to my calculations the company has paid us the highest fully franked dividends possible based on the franking credits available (to the highest half a cent per share).
The full year dividend for FY08/09 was 3cents per share. Assuming shares on issue of 96million, this would amount to $2.88million. The franking credits attached to this dividend would be $1.234million. According to the company's full year report, income tax paid for this period was $1.29million. In other words, the company could not have paid a dividend that was any higher without exceeding the available franking credits.
The same is true for the half year ending Dec 2010. The dividend was 1.5cents per share or a total of $1.44million, with attached franking credits of $617,000. Income tax paid for the half was just $683,000.
If we add the $4,000 of tax the company paid in the FY07/08 to the remainders above we discover that the company has only $126,000 in franking credits still remaining. This equates to a dividend of $294,000 or only about 0.3cents (ie one third of one cent) per share.
Now the really interesting thing to note (in my opinion) is the statement from the company on page 9 of the Dec10 HY results presentation that there are no remaining Australian tax losses to carry forward. Presumably this means that from the half that has just concluded, the company will be paying the full 30% rate on PBT (as opposed to the 17.6% effective rate paid in the Dec half).
This has the potential to significantly lift the franking credits available, and if the company continues to pay out as much of these credits as possible, it will significantly lift the dividend. It should also be noted however, that this also means that the company will be paying significantly more tax, so the NPAT margin will drop.
If what you say is true and the company is able to continue booking a substantial portion of world-wide profits within the Australian tax regime, the future for dividends from this company is very bright indeed.
The coming full year report will indeed be very telling.
Hi Ray,
ReplyDeleteThanks for your well thought out comments.
My understanding is that the antigens used in the QFT diagnostic are manufactured overseas by SSI and then shipped to Australia where Cellestis themselves perform a proprietary process to make the antigens suitable for the diagnostic. The completed antigens are then shipped to the overseas manufacturers for inclusion in the final product.
Re the franking credits account. According to the 2009FY report there were franking credits of $60,000 remaining after paying the final (2c) dividend and bringing to account the franking credits earned on tax paid after 30th June but before paying the dividend ($582,000). (remember that franking credits are accumulated on a cash basis).
If we then look at the 2101HY report we find that the cash flow statement records tax paid of $2.27m during the half. Subtracting the $582,000 that we have already accounted for above, gives additional franking credits of $1.688m plus the $60k carried forward, gives a total franking credits at 31st Dec 09 of $1.75m.
The 1.5c ff dividend paid for that half would have used approximately $617,000 of franking credits. Leaving a shade over $1m in the franking account.
Of course I may have it wrong. For one, I am a little unsure about why there is such a huge disparity between tax paid and tax expense for the 2010H1 period.
I actually hope that you are right (and I am wrong) as that would imply that the Directors have adopted a policy of paying out dividends right up to the amount that can be fully franked.
The choices that you make will impact your happiness so you
ReplyDeleteneed to be certain you select something which truly interests you and will
keep you happy for a good number of years. For instance, a home may not be large as such,
but they use such combinations of colours, flooring,
lighting, etc. The Bedroom Interior Design Ideas at large".
Here is my blog post ... fall decorating ideas
Thanks , I've recently been looking for information approximately this subject for a while and yours is the greatest I have found out till now. However, what concerning the conclusion? Are you certain about the source?
ReplyDeleteFeel free to visit my web blog: quantrim
If removal is not an option, placing the TV in
ReplyDeletea cabinet with doors is another good option; this will allow it to
be hidden away for times when television viewing is not on
the agenda. Staying with a more contemporary style ensures that your
kid doesn't need to redecorate all the time. Bedroom decorating ideas using vases in interesting shapes are also a great décor alternative.
my page :: boys bedroom decorating
By the way, power juicers and blenders are very different in functionality and
ReplyDeletepurpose. The Waring JEX328 juicer has a stainless steel exterior.
You may be preparing quite a few wholesome mixtures of juices for.
Feel free to visit my blog post - breville juicer at walmart
So, regular wall coverings will serve the goal.
ReplyDeleteSo, go for it and make a bit your kid will believe of twenty years from now.
They may be the past quite quickly so in no way stick to the trend as it will not be
sensible at all.
My web blog ... baby girls room decoration ideas
Another good idea is to use an iron wood coffee table or carved coffee table along a wall and
ReplyDeleteuse it to display family photos as well as knick knacks from
all your world tours. This is significant lamp at 13 inches square,
yet takes only a single 40 W light bulb. Look for a hardback book of the appropriate
size or select a trio of books.
Here is my blog post ... Decorating Table Ideas Image Library
If you are not careful costs can soon add up quickly
ReplyDeletewith a wedding, so having a simple wedding cake is one way to keep the costs down.
However there are certain other things that need to be considered and
below we take a look at what these are. It has become a style statement and portrays the personality and interest of the couple.
Also visit my weblog ... free halloween cake ideas
I got this web page from my pal who informed me on the topic of this web page and at the moment this time I am visiting this site and reading very informative content at
ReplyDeletethis place.
Also visit my webpage ... quantrim fast track formula
Alternate the two decoration items with your weddings theme
ReplyDeletecolors for an eye-popping effect. Tape the center point of the ribbon
onto a table to make it easier to manipulate the ribbon.
You can do the exact same with the bouquets.
Here is my web page indian wedding card design