HTBM Ltd. has an outstanding issue of bond with a par value of $1,000, paying 8 percent coupon rate semi-annually. And, the company just paid a dividend of $2.70 per share. The dividends are expected to grow at 5.0 percent for next 3 years. i.e. year 1, 2 and 3, and after year 3, dividends are estimated to grow at 4 percent thereafter indefinitely. Based on market information, government bond’s yield for 10-year maturity is 5 percent, the required rate of return for HTBM’s stock is 20 percent. Assume no market friction and taxes. Required:

(a) The bond of HTBM Ltd. was issued 25 years ago and has 5 years to maturity. What is the value of the bond assuming 10 percent rate of current interest rate (YTM)? (5 marks)

(b) If interest rate increases to 12 percent, what is the percentage change of the bond price? (5 marks)

(c) If interest rate is expected to increase, what characteristics of the bonds and stocks based on their valuation models would have a better performance? (5 marks)

(d) Assume that the forecasted dividends and the required rate of return are the same one year from now, as those forecasted today. What is the expected intrinsic value of the stock one year from now, i.e. t=1, just after the dividend has been paid in year one? (5 marks)

(e) As an investor, you would like to include HTBM’s securities into your portfolio. However, based on your risk tolerance, you prefer a balance portfolio consisting both HTBM’s bond and stock. You have a 3 years financial plan to grow your current investment amount by compounding it at targeted 13 percent per annum. Assume the yield curve is flat and the risk perceived by investors on HTBM’s stock is unchanged. Show your working how you could achieve your goal.