Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

Modern Building Supply sells various building materials to retail outlets. The company has just approached Linden 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:

Modern Building Supply Comparative Balance Sheet
This Year Last Year
Assets
Current assets:
Cash $ 67,000 $ 147,000
Marketable securities 0 18,000
Accounts receivable, net 475,000 287,000
Inventory 942,000 582,000
Prepaid expenses 16,000 23,000
Total current assets 1,500,000 1,057,000
Plant and equipment, net 1,494,966 1,442,013
Total assets $ 2,994,966 $ 2,499,013
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 802,000 $ 448,000
Bonds payable, 11% 607,000 607,000
Total liabilities 1,409,000 1,055,000
Stockholders' equity:
Preferred stock, $25 par, 7% 257,500 257,500
Common stock, $10 par 504,000 504,000
Retained earnings 824,466 682,513
Total stockholders' equity 1,585,966 1,444,013
Total liabilities and stockholder's equity $ 2,994,966 $ 2,499,013

Modern Building Supply Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,009,000 $ 4,361,000
Cost of goods sold 3,870,000 3,435,000
Gross margin 1,139,000 926,000
Selling and administrative expenses 646,000 544,000
Net operating income 493,000 382,000
Interest expense 66,770 66,770
Net income before taxes 426,230 315,230
Income taxes (40%) 170,492 126,092
Net income 255,738 189,138
Dividends paid:
Preferred dividends 18,025 18,025
Common dividends 95,760 75,600
Total dividends paid 113,785 93,625
Net income retained

141,953

95,513

Retained earnings, beginning of year 682,513 587,000
Retained earnings, end of year $ 824,466 $ 682,513

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 Modern 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. Omit the "%" sign in your response.)

This year Last year
Earnings per share $ $

b.

The dividend yield ratio for common stock. The companys common stock is currently selling for $34 per share; last year it sold for $29 per share. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place. Omit the "%" sign in your response.)

This year Last year
Dividend yield ratio % %

c.

The dividend payout ratio for common stock. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place. Omit the "%" sign in your response.)

This year Last year
Dividend payout ratio % %

d.

The price-earnings ratio. How do investors regard Modern Building Supply as compared to other companies in the industry? (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place.)

This year Last year
Price-earnings ratio

e.

The book value per share of common stock. Does the difference between market value and book value suggest that the stock at its current price is too high? (Round your answers to 2 decimal places. Omit the "$" sign in your response.)

This year Last year
Book value per share $ $

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.) (Round your answers to 1 decimal place. Omit the "%" sign in your response.)

This year Last year
Return on total assets % %

b.

The return on common stockholders equity. (Stockholders equity at the beginning of last year was $1,259,000.) (Round your answers to 1 decimal place. Omit the "%" sign in your response.)

This year Last year
Return on common stockholders' equity % %

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

Investing In People Financial Impact Of Human Resource Initiatives

Authors: John W. Boudreau, Wayne F. Cascio, Alexis A. Fink

3rd Edition

1586446096, 978-1586446093

More Books

Students also viewed these Accounting questions

Question

What percentage of your students publishes before they graduate?

Answered: 1 week ago

Question

Describe the planned-change model

Answered: 1 week ago