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 $ 58,000 $ 137,000
Marketable securities 0 14,000
Accounts receivable, net 464,000 291,000
Inventory 944,000 585,000
Prepaid expenses 16,000 25,000

Total current assets 1,482,000 1,052,000
Plant and equipment, net 1,640,410 1,497,555

Total assets $ 3,122,410 $ 2,549,555

Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 815,000 $ 433,000
Bonds payable, 9% 620,000 620,000

Total liabilities 1,435,000 1,053,000

Stockholders' equity:
Preferred stock, $25 par, 7% 277,500 277,500
Common stock, $10 par 504,000 504,000
Retained earnings 905,910 715,055

Total stockholders' equity 1,687,410 1,496,555

Total liabilities and stockholder's Equity $ 3,122,410 $ 2,549,555

Kris Building Supply Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,017,000 $ 4,361,000
Cost of goods sold 3,873,000 3,446,000

Gross margin 1,144,000 915,000
Selling and administrative expenses 651,000 542,000

Net operating income 493,000 373,000
Interest expense 55,800 55,800

Net income before taxes 437,200 317,200
Income taxes (30%) 131,160 95,160

Net income 306,040 222,040

Dividends paid:
Preferred dividends 19,425 19,425
Common dividends 95,760 70,560

Total dividends paid 115,185 89,985

Net income retained 190,855 132,055
Retained earnings, beginning of year 715,055 583,000

Retained earnings, end of year $ 905,910 $ 715,055

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.)

Earnings per shere? this year______________ last year__________

b.

The dividend yield ratio for common stock. The companys common stock is currently selling for $38 per share; last year it sold for $33 per share. (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

Dividen yield Ratio? this year________% Lst year_____%

c.

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

Dividen perout Ratio? this year________% Lst year_____%

d.

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

Price-earning Ratio? this year_______Times Lsst year______times

e.

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

Book Value per share? this year______________last year_________

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 $2,220,000.) (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

return on total assets? this year__________ last year_________

b.

The return on common stockholders equity. (Stockholders equity at the beginning of last year was $1,269,000.) (Do not round intermediate calculations. Round your final answers to 1 decimal place.)

Return on total assets? this year_________% last year_____________%

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

Gleim CIA Review Part 2 Practice Of Internal Auditing

Authors: Irvin N. Gleim

2020 Edition

1618542648, 978-1618542649

More Books

Students also viewed these Accounting questions

Question

What are the primary provisions of COBIT?

Answered: 1 week ago

Question

BPR always involves automation. Group of answer choices True False

Answered: 1 week ago