Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Kris Building Supply sells various building materials to retail outlets. The company has just approached Kingston State Bank requesting a $300,000 loan to strengthen the

Kris Building Supply sells various building materials to retail outlets. The company has just approached Kingston State Bank requesting a $300,000 loan to strengthen the Cash account and to pay certain pressing short-term obligations. The companys financial statements for the most recent two years follow:

Kris Building Supply Comparative Balance Sheet
This Year Last Year
Assets
Current assets:
Cash $ 62,500 $ 141,500
Marketable securities 4,500 18,500
Accounts receivable, net 473,000 300,000
Inventory 949,040 589,770
Prepaid expenses 20,500 29,500

Total current assets 1,509,540 1,079,270
Plant and equipment, net 1,649,410 1,506,555

Total assets $ 3,159,283 $ 2,585,992

Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 824,000 $ 442,000
Bonds payable, 9% 624,500 624,500

Total liabilities 1,448,500 1,066,500

Stockholders' equity:
Preferred stock, $25 par, 7% 286,500 286,500
Common stock, $10 par 513,000 513,000
Retained earnings 911,283 719,992

Total stockholders' equity 1,710,783 1,519,492

Total liabilities and stockholder's Equity $ 3,159,283 $ 2,585,992

Kris Building Supply Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,035,000 $ 4,379,000
Cost of goods sold 3,885,600 3,458,600

Gross margin 1,149,400 920,400
Selling and administrative expenses 651,900 542,900

Net operating income 497,500 377,500
Interest expense 56,205 56,205

Net income before taxes 441,295 321,295
Income taxes (30%) 132,388 96,388

Net income 308,906 224,906

Dividends paid:
Preferred dividends 20,055 20,055
Common dividends 97,560 72,360

Total dividends paid 117,615 92,415

Net income retained 191,292 132,492
Retained earnings, beginning of year 719,992 587,500

Retained earnings, end of year $ 911,283 $ 719,992

During the past year, the company has expanded the number of lines that it carries in order to stimulate sales and increase profits. It has also moved aggressively to acquire new customers. Sales terms are 2/10, n/30. All sales are on account.

Assume that the following ratios are typical of companies in the building supply industry:

Current ratio 2.5
Acid-test ratio 1.2
Average collection period 18 days
Average sale period 50 days
Debt-to-equity ratio 0.75
Times interest earned ratio 6.0
Return on total assets 10 %
Price-earnings ratio 9

Assume that you have just inherited several hundred shares of Kris Building Supply stock. Not being acquainted with the company, you decide to do some analytical work before making a decision about whether to retain or sell the stock you have inherited.

Required:
1.

You decide first to assess the well-being of the common stockholders. For both this year and last year, compute the following:

a.

The earnings per share.(Round your answers to 2 decimal places.)

b.

The dividend yield ratio for common stock. The companys common stock is currently selling for $47 per share; last year it sold for $42 per share. (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

c.

The dividend payout ratio for common stock. (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

d.

The price-earnings ratio. (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

e.

The book value per share of common stock. (Round your answers to 2 decimal places.)

2.

You decide next to assess the companys rate of return. Compute the following for both this year and last year:

a.

The return on total assets. (Total assets at the beginning of last year were $2,310,000.) (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

b.

The return on common stockholders equity. (Stockholders equity at the beginning of last year was $1,278,000.) (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

c. Is the companys financial leverage positive or negative?
Positive
Negative

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Gapenskis Cases In Healthcare Finance

Authors: George H. Pink

6th Edition

1567939651, 978-1567939651

More Books

Students also viewed these Finance questions