Documente Academic
Documente Profesional
Documente Cultură
1|Page
Rashid Abdul Rahim
INDEX
Contents
1. INTRODUCTION ................................................................................................................................ 4
2. BRIEF DETAIL ABOUT COMPANIES ........................................................................................................ 4
2.1 ANALYTICAL TECHNIQUE USED ........................................................................................................... 5
2.2 ANALYSIS OF INCOME STATEMENT OF SAMSUNG ............................................................................. 6
2.3 ANALYSIS OF INCOME STATEMENT OF APPLE .................................................................................. 10
2.4 FINANCIAL RATIO ANALYSIS ................................................................................................... 12
2.5 PROFITABILITY RATIO ........................................................................................................................ 14
3. CONCLUSION AND RECOMMENDATION ............................................................................................ 15
4. TASK 2 ............................................................................................................................................... 16
4.0 CORPORATE SOCIAL RESPONSIBILITY ...................................................................................... 16
4.1 CSR OF SAMSUNG ........................................................................................................................ 16
4.2 APPLE CSR ACTIVITIES ........................................................................................................... 18
4.3 SUGGESSIONS AND RECOMMENDATIONS ................................................................................ 19
5. CONCLUTION................................................................................................................................... 19
6. BIBILIOGRAPHY ................................................................................................................................... 20
7. APPENDIX ......................................................................................................................................... 21
2|Page
Rashid Abdul Rahim
ASSIGNMENT QUESTION
2. Apple (http://investor.apple.com/financials.cfm)
1. Critically compare and contrast the financial performance and financial position of the two
listed companies (Samsung and Apple) over the last FOUR years, (2014 – 2017). This should
be done by using the respective tools including ratio analysis, together with vertical and
horizontal analysis. The purpose of this task is to identify their financial strengths and
weaknesses together with a conclusion highlighting the strongest company based on financial
grounds.
2. Critically analyze their CSR sections or equivalent over the last couple of years, and write a
brief report commenting on your findings.
3|Page
Rashid Abdul Rahim
1. INTRODUCTION
The study is about comparison between the major giants of mobile and accessories technology,
Apple and Samsung. The difference between their financial positions and performance and to
find out the strength and weakness of the company financial positions and highlight the most
effective from these two by using various tools of financial analysis. Also there is a comparison
between corporate social responsibilities in terms of their activities in recent years.
Financial statement has a major role in evaluation of a company for various groups. A
company’s financial status is useful to owners, management, investors, government, public etc.
They are the users, it help to make decisions. Financial statement of companies are balance sheet,
income statement, cash flows etc. help for various analysis between inter firm and intra firm
activities.
The comparison study helps for decision making, and gets a picture between those companies’
financial position and performance. From this study I am trying to analyze how to explore the
financial records, interpretation of accounts of both Apple and Samsung with their financial
statement of previous 4 years.
SAMSUNG
The Largest South Korean multinational company brand.it was founded in 1938 by Lee Byung-
chul as a trading company. After three decades they entered into the area of textiles, food
processing securities and retail areas, and they made an entry to electronics industry in 1960 after
10 years they entered into the shipbuilding and construction. After the death of founder Samsung
was splited into four groups. They are CJ group, Samsung Group, hansol Group and Samsung
Group. After the late 90s they globalized their electronics and activities, in 2017 they are listed in
6 for the top brand values.
4|Page
Rashid Abdul Rahim
Now the Company focus on consumer electronics, IT and mobile communications device
solutions etc. Their vision and mission is to build a better generation with full of digital
experience, need to become an innovative and admired company.
APPLE
It analyze the annual change of items each. It help to analyze how each item varies, why it has
varied, and check those are good or bad to the firm. It calculated in percentage.
Vertical analysis
The analysis of other aspects of other items with gross sale, total amount is revenues or sales
depicts profit margins.
Ratio analysis
Is the monetary index analysis is the use of links between the financial statements of a company
to measure the financial position and performance of a firm.
5|Page
Rashid Abdul Rahim
2.2 ANALYSIS OF INCOME STATEMENT OF SAMSUNG
2,017 percentage 2,016 2015 2014
Profit and Loss account
gross profit 97,504,234 46% 70,345,428 40% 66,536,551 38% 68,882,866 38%
selling and administration expence 50,075,918 24% 45,134,348 26% 43,763,086 25% 46,762,235 26%
Operating profit 47,428,316 22% 25,211,080 14% 22,773,465 13% 22,120,631 12%
Other non-operating income 2,661,763 1.26% 2,792,003 1.6% 1,453,610 0.8% 3,360,167 1.8%
Other non-operating expense 1,255,130 0.59% 2,124,281 1.2% 3,210,316 2% 1,997,469 1.1%
Share of profit of associates and joint
ventures 178,098 0.08% 16,814 0.01% 950,077 1% 302,763 0.17%
Financial income 8,608,961 4.06% 9,816,615 5.6% 9,065,847 5.2% 7,301,184 4.01%
Financial expense 7,938,380 3.75% 9,231,159 5.3% 8,649,315 5.0% 6,447,452 3.5%
Profit before income tax 49,683,628 23.46% 26,481,072 15% 22,383,368 13% 24,639,824 14%
Income tax expense 12,385,744 5.85% 6,886,812 4.0% 5,949,860 3.4% 3,960,643 2.2%
Profit for the period 37,297,884 17.61% 19,594,260 11.3% 16,433,508 9.5% 20,679,181 11%
1. In 2014 there was better sales revenue and it was decreased by 2015 and 16 and more
than half was cost of sales. But in 2017 it has been a huge change of sales, and cost of
sales decreased by 6%.
2. The gross profit margin is moderate for first 3 years, then it increased 6% for the last
year.
6|Page
Rashid Abdul Rahim
3. Same like gross profit operating profit is also moderate in first 3 years and 8% of growth
in last year.
4. There is no big changes in other income and expenses in last 4 years but somehow in
2017 expense rate decreased than previous two years.
5. And as usual income tax is increasing, because profit of the company is also increasing.
6. And important thing is the profit rate of Samsung is increased more than 5% in 2016
when comparing with previous 3 years.
It is clear that 2017 is better year for Samsung in their income statement and they are still
improving their profit and decrease in their expenses when comparing all the aspects.
BALANCESHEET OF SAMSUNG
7|Page
Rashid Abdul Rahim
Balance Sheet
Samsung
All numbers are in US$ and in thousands Vertical Analysis Horizontal Analysis
2017 2,016 2,015 2,014 2,017 2016 2015 2,014 2017-16 2016-2015 2015-14
Current Assets
Cash 27,005,370 27,686,236 19,517,225 14,886,207 14% 16.6% 12.6% 10.0% -2% 42% 31%
Stocks 69,883,434 64,888,743 54,419,563 56,650,951 37% 39.0% 35.2% 38.1% 8% 19% -4%
Debtors 28,119,199 23,969,296 28,580,137 24,957,558 15% 14.4% 18.5% 16.8% 17% -16% 15%
Prepayments 4941216 4,260,972 4,204,597 4,716,754 3% 2.6% 2.7% 3.2% 16% 1% -11%
Other C A 1,256,378 1,134,346 892,765 570,574 1% 0.7% 0.6% 0.4% 11% 27% 56%
129,949,219 121,939,593 107,614,287 101,782,044 69% 73.3% 69.7% 65.9% 7% 13% 6%
Total Assets 266,783,176 226,044,667 208,805,303 203,679,800 141% 135.9% 135.3% 131.9% 18% 8% 3%
Current Liabilities
Creditors 21,021,681 16,119,526 13,833,359 17,143,769 11% 9.7% 9.0% 11.1% 30% 17% -19%
Short Term Loan 14,186,700 12,053,108 9,809,138 8,669,642 7% 7.2% 6.4% 5.6% 18% 23% 13%
Accruals 17,522,150 18,382,756 19,653,154 19,850,283 9% 11.0% 12.7% 12.9% -5% -6% -1%
Other CL 6,659,912 610,056 247,565 313,423 4% 0.4% 0.2% 0.2% 992% 146% -21%
59,390,443 47,165,446 43,543,216 45,977,117 31% 28.3% 28.2% 29.8% 26% 8% -5%
Total Liabilities 77,148,352 59,673,438 54,421,329 55,100,124 41% 35.9% 35.3% 35.7% 29% 10% -1%
Net Assets 189,634,824 166,371,229 154,383,974 148,579,676 100% 100.0% 100.0% 100.0% 14% 8% 4%
Equity
Sharecapital -1,166,828 - 81,454 - 5,255,928 -6,495,076 -1% 0.0% -3.4% -4.4% 1332% -98% -19%
Retained Profits 190,801,652 166,452,683 159,639,902 155,074,752 101% 100.0% 103.4% 104.4% 15% 4% 3%
Total Equity 189,634,824 166,371,229 154,383,974 148,579,676 100% 100.0% 100.0% 100.0% 14% 8% 4%
Liquitity
1.2
0.8
0.6
0.4
0.2
0
Non Current
Current Assets TotalCurrent
Assets
2,017Liabilities
2016 2015 Long2,014
Term Total Liabilities
Net Assets
Equity Total Equity
-0.2 Assets Liabilities
8|Page
Rashid Abdul Rahim
1. Non-current asset was decreased in between 2015-16 and it increased around 9%
in 2017.
2. Current assets are decreased by 3% in present year because increase in non-
current asset reflected that. Horizontal analysis shows there is 6% of decrease
when comparing with 2017-16 and 2016-15.
3. Total Assets are in increased year by year, same like profit they have a huge
change in 2017 and debtor rate are decreased by 2% is an advantage for
Samsung.
4. Like Assets there are increases in Liabilities too, in last year it increased by 3%
of its total current liabilities. Huge increase in shareholders loan is one of the
main point.
5. The major part of total liability of Samsung is current liabilities.
The amounts showing both assets and liabilities are increasing, for the first 3
years there was no big fluctuations, but in 2017 there is big changes in share
capitals, accruals (decreased), shareholders loan, other liabilities etc. in 2017-
16.vertical analysis graph Shows the changes aspects in 2017.
9|Page
Rashid Abdul Rahim
2.3 ANALYSIS OF INCOME STATEMENT OF APPLE
income statement 2017 2,016 2,015 2,014 2,017 2,016 2,015 2,014
net sales 229,234 215,639 233,715 182,795 100% 100% 100% 100%
cost of sales 141,048 131,376 140,089 112,258 62% 61% 60% 61%
gross margin 88,186 84,263 93,626 70,537 38% 39% 40% 39%
operating expenses
operating income 61,344 60,024 71,230 52,503 27% 28% 30% 29%
other income/expnce net 2,745 1,348 1,285 980 1.20% 0.63% 0.55% 0.54%
income before provision for income taxes 64,089 61,372 72,515 53,483 28% 28% 31% 29%
provision for income taxes 15,738 15,685 19,121 13,973 7% 7% 8% 8%
net income
48,351 45,687 53,394 39,510 21% 21% 23% 22%
average recievable
2013
average trade recievable 50322.5 44470.5 43952.5 27219 17,460
10 | P a g e
Rashid Abdul Rahim
Ratio Interpretation
Almost same in 2014, 2016, 2017 rates in between 56%-57%, but it was higher in 2015
with 76%.
The statement showing that now it is not better time for apple, comparatively 2015 was
good for them in all their aspects.
2017 2,016 2,015 2,014 2,017 2,016 2,015 2,014 2017-16 2016-15 2015-14
Current assets
cash 20,289 20,484 21,120 13,844 15% 16% 18% 12% -1% -3% 53
stock 58,747 48,803 22,830 13,344 44% 38% 19% 12% 20% 114% 71
debtors 35673 29,299 30,343 27,219 27% 23% 25% 24% 22% -3% 11
other CA 13,936 8,283 15,085 14,124 10% 6% 13% 13% 68% -45% 7
Total CA 128,645 106,869 89,378 68,531 96% 83% 75% 61% 20% 20% 30
Total Assets 375,319 321,686 290,479 231,839 280% 251% 243% 208% 17% 11% 25
100,814 79,006 80,610 63,448 75% 62% 68% 57% 28% -2% 27
long term liabilities
Long term loan 100,043 78,357 57,087 32,018 75% 61% 48% 29% 28% 37% 78
other LL 40,415 36,074 33,427 24,826 180% 151% 143% 108% 12% 8% 35
LL 140,458 114,431 90,514 56,844 105% 89% 76% 51% 23% 26% 59
total liabilities 241,272 193,437 171,124 120,292 180% 151% 143% 108% 25% 13% 42
net assets 134,047 128,249 119,355 111,547 100% 100% 100% 100% 5% 7% 7
equity
share capital 35,717 31,885 27,071 24,395 27% 25% 23% 22% 12% 18% 11
retained profits 98,330 96,364 92,284 87,152 73% 75% 77% 78% 2% 4% 6
total equity 134,047 128,249 119,355 111,547 100% 100% 100% 100% 5% 7% 7
11 | P a g e
Rashid Abdul Rahim
INTERPRETATION OF BALANCE SHEET OF APPLE
Non-current assets increased by value, and current assets are decreased from previous
years.
29% of total assets increased in comparing with net assets.
Increase in liabilities, mainly it is long term liabilities.
Same like assets the increase in liabilities too, when there is a change in assets it reflects
on liabilities too.
Share capital increased for last year and decrease for retained earnings, when comparing
both 2017-16 and 2016-15 in horizontal analysis there is decrease in 2017-16 because of
the reflection of 2016 rates.
Liquidity of apple is not strong, ratios are falling down.
This analyze shows that assets of apple are strong but the liquidity is not at all so strong
for apple, there is strong increase in assets and not so much increase of liabilities.net asset
rate are decreased from last couple of year proportion because of the increase of
liabilities.
Liquidity Ratio
Financial Gearing
Profitability
*table showing last four year rates with 2017, 2016, 2015, 2015 respectively in their
orders
12 | P a g e
Rashid Abdul Rahim
1. LIQUIDITY RATIO
The liquidity ratios provide information about a company's ability to meet its short-term debt
obligations. It extracts information from current assets and current liabilities of a company that
are in the balance sheet. (Businesses, 2012)
APPLE
current ratio 1.28 1.35 1.11 1.08
SAMSUNG
Current Ratio 2.19 2.59 2.47 2.21
Liquidity of Samsung is better than Apple. They have quick conversion rate than apple.
Both having more than 1 in their ratio, so their financial strength is not at all weaker.
Quick ratio indicates companies short term liquidity to measure if they have the ability to meet
their short term obligations when its liquid assets. (Anon., 2017)
Current liabilities
APPLE
acid test ratio 0.69 0.73 0.83 0.87
SAMSUNG
Acid test Ratio 1.01 1.21 1.22 0.98
Samsung holding a best ratio of conversion of current assets excluding their stocks. Now
they are having low ratio and improved between years. But still holding a better ratio
Apple is falling with their ratio every year.
13 | P a g e
Rashid Abdul Rahim
2.5 PROFITABILITY RATIO
NET PROFIT MARGIN:
It is a total profit of sales left after all expense have been deducted from the sale and the result
depicts that the total amount of profit that business can outcome from total sales. (Anon.,
2017)used by creditors, investers, and firm management to evaluate the profitability
Net Profit
Net Profit Margin x 100
Net Sales
SAMSUNG
Profit for the period 37,297,884 17.61% 19,594,260 11.3% 16,433,508 9.5% 20,679,181 11%
APPLE
Gross Profit
Gross Profit Margin x 100
Sales Revenue
APPLE
SAMSUNG
Samsung had constant in their first two years and make good fluctuations in their
growth level, but apple improved in 2015 only then they started falling by 1% in
their margin for next 2 years.
14 | P a g e
Rashid Abdul Rahim
3. GEARING RATIO
Gearing ratio is financial analytical ratio that the capital debt ratio is a useful tool to analyze the
capital structure of a company and is calculated by dividing ordinary stockholders' equity by
fixed interest or funds with dividends (Anon., 2012-2017).
SAMSUNG
Both The companies are improving with the percentage year by year. Apple has a better
growing percentage than Samsung for their gear ratio.
Evaluation of Financial statements are the major tools to find financial strength and weakness of
a company.it is considered as a tool of evaluation with help to find out the aspects happening
with previous years and current position of company. These statistics are useful for owners,
investors, management, and various department of the company to get a picture of their
performance and improvement. It also helps for applying strategies on basis of the interpretation.
Those interpretation helps the clients for making decisions. This assignment is not only a
financial interpretation of accounts but also a brief knowledge about how to analyze the financial
aspects of the firm.
After analyzing the statements of Samsung and Apple which include balance sheet, income
statement by using the techniques (vertical, horizontal and ratio analysis) I am pointing that
Samsung has more Liquidity than Apple. The statements shows that the Samsung has better
growth than apple in recent years but apple is not in a good position when comparing their
statements with 2015. For apple they have 2015 as their best year in recent 4 years. After the
studies in my personal opinion apple has to focus with their financial aspects, try to focus with
their finance. Values are increasing but it is not effective with the total aspects of their accounts.
15 | P a g e
Rashid Abdul Rahim
Samsung doing at their best in recent years. So let’s conclude that at present Samsung is
performing best than Apple with their business activities.
4. TASK 2
CSR activities are conducted directly by companies so that may impact direct improvement to
the society. CSR also called responsible business, corporate conscience, corporate citizenship,
sustainable business or corporate sustainability.
Sincerity refers that to improve communication with stake holders and gain trust with them,
always stay connected with them and diversify the connection channels. Responsibility means
manage safety, health, environment and compliance oriented systems.in Synergy they create
integrated CSR management system and increase it for different business groups. Then they
16 | P a g e
Rashid Abdul Rahim
focused on Innovation to create new ideas, develop and growth by creating values, gaining
public interest and economic gains at same time.
They focus to reduce the poverty by distribute healthy food and promote sustainable
agriculture development.
Focused on equality in education and promoting the lifelong earning trainings without
any gender differences.
They ensure sustainable management of water resources and sanitation for all.
Promotion of economic growth, infrastructure and sustainable industrialization.
Promote income equality among countries
Safety promotion and advanced working conditions for all
Safety activities for climate change and protection like marine resources, forests etc.
MAJOR CSR ACTIVITIES OF SAMSUNG
Increase environmental friendly buildings for improve environmental value. Created dust
reduction method and developed a system of climate change indicator.
Giving special training programs for the employees about safety measures.
Initiate to expand sustainable supply chains. Expand mutual shared growth and support programs
for the suppliers.
Develop new technologies and services. Implement new socio cultural activities among
employees for getting enough participation.
17 | P a g e
Rashid Abdul Rahim
They strengthened the education of overseas operation and individual job categories
Help suppliers with funds and conducted education for fair trade. Also they tightened
CSR activities.
They strengthened education system to diversity and tolerance, support overseas expert
programs, and support professional assistance for academic industry corporation
Always focused with customer satisfactory level, retained the no1 position through
survey and introduced new system for advanced customer relations.
Introduced new ecofriendly activities and save water programs, build biomass fired plant,
enriched animal and plant content parks and resorts.
Developed integrated social contribution brand and they promoted value of sharing
through heartiest house
4.2 APPLE CSR ACTIVITIES
Apple Company mainly focused on ecofriendly CSR activities .the main CSR activities they
done was reduce impact on climate change by using renewable energy resources and driving
energy in the products and the facilities of apple. Then conservation of precious resources. And
pioneer the use of safer materials of the products and process of apple. The company focused
with renewable as well as the eco-friendly activities. Company initiates some actions against the
climate changes. They focuses on 100% reusable energy.
Education and empowering of workers are conducted for their workers all over the world,
they improved the employee benefit programs at its extent.
Conducted apple health and safety programs to ensure safety of their workers all over the
world
Company focusing on 100% renewable energy resources they are now applied around 24
countries.
The major activity they done during 2016 is carbon emit ions they decreased the emit
ions of 97 kg in 2016.
The company saving trees by recycling the wood papers, they are aiming of 1 million
acre of forest transition.
18 | P a g e
Rashid Abdul Rahim
The company planted around 9000 drought-tolerant trees in apple park Cupertino, they
donated 1million USD to southern California wild fire recovery efforts.
The company raised more than 3 million USD for hurricane Harvey relief effort in 2017.
5. CONCLUTION
In my opinion Samsung is better than Apple in their CSR activities, because mainly apple is
related with environmental aspects and inside business CSR only, but Samsung they did with
considering all the aspects by pre-set of goals. They created separate wing to do CSR activities.
But that doesn’t mean CSR of apple is bad. They also did well and they focus their activities
natural, their customer and employee relations, safety and trainings. Apple need to focus with
general CSR activities instead of making their own favorable initiatives. Now a days Samsung
doing with their best but apple need to improve with CSR.
19 | P a g e
Rashid Abdul Rahim
6. BIBILIOGRAPHY
Apple (http://investor.apple.com/financials.cfm)
Samsung (http://www.samsung.com/global/ir/reports-disclosures/sustainability-reports/)
https://www.samsung.com/global/ir/
3. https://en.wikipedia.org/wiki/Main_Page
BOOKS
20 | P a g e
Rashid Abdul Rahim
7. APPENDIX
Assignment Help.xlsx
21 | P a g e
Rashid Abdul Rahim