(Question 4 is composed of two parts.) The DuPont formula defines the net return on shareholders’ equity as a function of the following components:
· Operating margin
· Asset turnover
· Interest burden
· Financial leverage
· Income tax rate
Using only the data in the table shown below:
a. Calculate each of the five components listed above for 2010 and 2014, and calculate the return on equity (ROE) for 2010 and 2014, using all of the five components. Show calculations.
b. Briefly discuss the impact of the changes in asset turnover and financial leverage on the change in ROE from 2010 to 2014
INCOME STATEMENT DATA 2010 2014
Revenues $542 $979
Operating income 38 76
Depreciation and amortization 3 9
Interest expense 3 0
Pretax income 32 67
Income taxes 13 37
Net income after tax 19 30
BALANCE SHEET DATA 2010 2014
Fixed assets $41 $70
Total assets 245 291
Working capital 123 157
Total debt 16 0
Total shareholders’ equity 159 220
David Wright, CFA, an analyst with Blue River Investments, is considering buying a Montrose Cable Company corporate bond. He has collected the following balance sheet and income statement information for Montrose as shown in Exhibit 10.10. He has also calculated the three ratios shown in Exhibit 10.11, which indicate that the bond is currently rated “A” according to the firm’s internal bond-rating criteria shown in Exhibit 10.13. Wright has decided to consider some off-balance-sheet items in his credit analysis, as shown in Exhibit 10.12. Specifically, Wright wishes to evaluate the impact of each of the off-balance-sheet items on each of the ratios found in Exhibit 10.11.
iii.Current assets/current liabilities
The bond is currently trading at a credit premium of 55 basis points. Using the internal bond-rating criteria in Exhibit 10.13, Wright wants to evaluate whether or not the credit yield premium incorporates the effect of the off-balance-sheet items.
b.State and justify whether or not the current credit yield premium compensates Wright for the credit risk of the bond based on the internal bond-rating criteria found in Exhibit 10.13.
EXHIBIT 10.10 MONTROSE CABLE COMPANY YEAR ENDED MARCH 31, 2011
Current assets $4,735
Fixed assets 43,225
Total assets $47,960
Current liabilities $4,500
Long-term debt 10,000
Total liabilities $14,500
Shareholders’ equity 33,460
Total liabilities & shareholders’ equity $47,960
Operating & administrative expenses 14,050
Operating income 4,450
Depreciation & amortization 1,675
Interest expense 942
Income before income taxes $1,833
Net income $1,192
EXHIBIT 10.11 SELECTED RATIOS AND CREDIT YIELD PREMIUM DATA FOR MONTROSE
EBITDA/interest expense 4.72
Long-term debt/equity 0.30
Current assets/current liabilities 1.05
Credit yield premium over U.S. Treasuries 55 basis points
EXHIBIT 10.12 MONTROSE OFF-BALANCE-SHEET ITEMS
· Montrose has guaranteed the long-term debt (principal only) of an unconsolidated affiliate. This obligation has a present value of $995,000.
· Montrose has sold $500,000 of accounts receivable with recourse at a yield of 8 percent.
· Montrose is a lessee in a new noncancelable operating leasing agreement to finance transmission equipment. The discounted present value of the lease payments is $6,144,000 using an interest rate of 10 percent. The annual payment will be $1,000,000.
EXHIBIT 10.13 BLUE RIVER INVESTMENTS: INTERNAL BOND-RATING CRITERIA AND CREDIT YIELD PREMIUM DATA
|Bond Rating||Interest Coverage (EBITDA/interest expense||Leverage (long-term debt/equity)||Current Ratio (current assets/current liabilities||Credit Yield Premium over US Treasuries (in basis points)|
|AAABBBBB||5.00 to 6.004.00 to 5.003.00 to 4.002.00 to 3.00||0.25 to .300.30 to 0.400.40 to 0.500.50 to 0.60||1.15 to 1.251.00 to 1.150.90 to 1.000.75 to 0.90||30 bps50 bps100 bps125 bps|
Over the long run, you expect dividends for BBC in Problem 4 to grow at 8 percent and you require 11 percent on the stock. Using the infinite period DDM, how much would you pay for this stock?
The Shamrock Dogfood Company (SDC) has consistently paid out 40 percent of its earnings in dividends. The company’s return on equity is 16 percent. What would you estimate as its dividend growth rate?
What P/E ratio would you apply if you learned that SDC had decided to increase its payout to 50 percent? (Hint: This change in payout has multiple effects.)
Are you busy and do not have time to handle your assignment? Are you scared that your paper will not make the grade? Do you have responsibilities that may hinder you from turning in your assignment on time? Are you tired and can barely handle your assignment? Are your grades inconsistent?
Whichever your reason may is, it is valid! You can get professional academic help from our service at affordable rates. We have a team of professional academic writers who can handle all your assignments.
Our essay writers are graduates with diplomas, bachelor’s, masters, Ph.D., and doctorate degrees in various subjects. The minimum requirement to be an essay writer with our essay writing service is to have a college diploma. When assigning your order, we match the paper subject with the area of specialization of the writer.
You fill all the paper instructions in the order form. Make sure you include all the helpful materials so that our academic writers can deliver the perfect paper. It will also help to eliminate unnecessary revisions.
Proceed to pay for the paper so that it can be assigned to one of our expert academic writers. The paper subject is matched with the writer’s area of specialization.
You communicate with the writer and know about the progress of the paper. The client can ask the writer for drafts of the paper. The client can upload extra material and include additional instructions from the lecturer. Receive a paper.
The paper is sent to your email and uploaded to your personal account. You also get a plagiarism report attached to your paper.
We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.Read more
The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.Read more
The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.Read more
The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.Read more
By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.Read more