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 $ 68,000 $ 139,000
Marketable securities 0 16,000
Accounts receivable, net 475,000 281,000
Inventory 932,000 585,000
Prepaid expenses 17,000 27,000
Total current assets 1,492,000 1,048,000
Plant and equipment, net 1,610,860 1,486,580
Total assets $ 3,102,860 $ 2,534,580
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 815,000 $ 439,000
Bonds payable, 11% 610,000 610,000
Total liabilities 1,425,000 1,049,000
Stockholders' equity:
Preferred stock, $25 par, 6% 250,000 250,000
Common stock, $10 par 515,000 515,000
Retained earnings 912,860 720,580
Total stockholders' equity 1,677,860 1,485,580
Total liabilities and stockholder's equity $ 3,102,860 $ 2,534,580

Modern Building Supply Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,012,000 $ 4,361,000
Cost of goods sold 3,862,000 3,447,000
Gross margin 1,150,000 914,000
Selling and administrative expenses 647,000 540,000
Net operating income 503,000 374,000
Interest expense 67,100 67,100
Net income before taxes 435,900 306,900
Income taxes (30%) 130,770 92,070
Net income 305,130 214,830
Dividends paid:
Preferred dividends 15,000 15,000
Common dividends 97,850 77,250
Total dividends paid 112,850 92,250
Net income retained

192,280

122,580

Retained earnings, beginning of year 720,580 598,000
Retained earnings, end of year $ 912,860 $ 720,580

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.)

This year Last year
Earnings per share $ $

b.

The dividend yield ratio for common stock. The companys common stock is currently selling for $40.54 per share; last year it sold for $29.88 per share. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place.)

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.)

This year Last year
Dividend payout ratio % %

d.

The price-earnings ratio. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place.)

This year Last year
Price-earnings ratio times times

e.

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

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 $2,200,000.) (Round your intermediate calculations to whole numbers and final answer to 1 decimal place.)

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 intermediate calculations to whole numbers and final answer to 1 decimal place.)

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

The Access Audit Handbook An Inclusive Approach To Auditing Buildings

Authors: Centre For Accessible Environments

3rd Edition

1914124839, 978-1914124839

More Books

Students also viewed these Accounting questions