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 $ 59,000 $ 138,000
Marketable securities 0 18,000
Accounts receivable, net 476,000 280,000
Inventory 945,000 590,000
Prepaid expenses 16,000 24,000
Total current assets 1,496,000 1,050,000
Plant and equipment, net 1,589,806 1,472,428
Total assets $ 3,085,806 $ 2,522,428
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 812,000 $ 444,000
Bonds payable, 9% 604,000 604,000
Total liabilities 1,416,000 1,048,000
Stockholders' equity:
Preferred stock, $25 par, 7% 250,000 250,000
Common stock, $10 par 503,000 503,000
Retained earnings 916,806 721,428
Total stockholders' equity 1,669,806 1,474,428
Total liabilities and stockholder's equity $ 3,085,806 $ 2,522,428
Modern Building Supply Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,006,000 $ 4,355,000
Cost of goods sold 3,871,000 3,442,000
Gross margin 1,135,000 913,000
Selling and administrative expenses 640,000 541,000
Net operating income 495,000 372,000
Interest expense 54,360 54,360
Net income before taxes 440,640 317,640
Income taxes (30%) 132,192 95,292
Net income 308,448 222,348
Dividends paid:
Preferred dividends 17,500 17,500
Common dividends 95,570 70,420
Total dividends paid 113,070 87,920
Net income retained

195,378

134,428

Retained earnings, beginning of year 721,428 587,000
Retained earnings, end of year $ 916,806 $ 721,428

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 $39.88 per share; last year it sold for $34.60 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 $2,210,000.) (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 $1,309,000.)(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 Environmental Audit And Business Strategy Financial Times

Authors: Grant Ledgerwood

1st Edition

0273038508, 978-0273038504

More Books

Students also viewed these Accounting questions

Question

Whats the ourpose for a project charter?

Answered: 1 week ago