Professional Documents
Culture Documents
TUTORIAL WEEK 2
Answer: $675
1
Interest earned = $2,955.52
2
5. Gitman, Juchau and Flanagan (GJF, i.e. the
textbook), Problem 2-10 (p. 78).
3
Relevant Information
Rogers Industries
1. Sales in 2007 were $1.2 million.
2. Cost of goods sold equals 60% of sales.
3. Operating expenses equal 15% of sales.
4. Interest expense is 10% of the total beginning
balance of notes payable and non-current debts.
5. The firm pays 40% taxes on ordinary income.
6. Preference dividends of $4,000 were paid in
2007.
7. Cash and marketable securities are unchanged.
8. Accounts receivable equals 8% of sales.
9. Inventory equals 10% of sales.
10. The firm acquired $30,000 of additional non-
current assets in 2007.
11. Total depreciation expense in 2007 was
$20,000.
12. Accounts payable equals 5% of sales.
13. Notes payable, non-current debt and
shareholders’ equity were unchanged.
14. Accruals are unchanged.
15. Cash dividends of $119,000 were paid to
ordinary shareholders in 2007.”
4
(From solutions manual)
(a)
Rogers Industries
Income Statement
for the Year Ended 31 December 2007
Sales $1,200,000
Less: Cost of goods sold 720,000
Gross profit $ 480,000
Less: Operating expenses 180,000
Operating profits $ 300,000
Less: Interest expense 35,000
Net profits before taxes $ 265,000
Less: Taxes at 40% 106,000
Net profits after taxes $ 159,000
Less: Preference dividends 4,000
Earnings available to ordinary shareholders $155,000
5
(b)
Rogers Industries
Balance Sheet
31 December 2007
Assets
Current assets:
Cash $ 40,000
Marketable securities 10,000
Accounts receivable 96,000
Inventories 120,000
Total current assets $ 266,000
6
Liabilities and shareholders' equity:
Current liabilities:
Accounts payable $ 60,000
Notes payable 80,000
Accruals 10,000
Total current liabilities $150,000
Non-Current debt 270,000
Total liabilities $420,000
Shareholders' equity
Preference shares $ 40,000
Ordinary shares 320,000
Retained earnings 146,000
($110,000+$155,000-$119,000)
Total shareholders' equity $506,000
7
(c) How large a per share cash dividend did the
firm pay on ordinary shares during 2007?”
(From solutions manual)
(a)
Ord. dividends = Net profits after taxes - preference dividends
- change in retained earnings
= 377,000 - 47,000 - (1,048,000 - 928,000)
= $210,000
Hayes Enterprises
Statement of Retained Earnings
for the Year Ended December 31, 2007
(b)
377,000 − 47,000
Earnings per share =
140,000
= $2.36
(c)
210,000
Cash dividend per share = = $1.50
140,000
8
TUTORIAL WEEK 3
i = 0.045
15,000 ⎡ 0.045 ⎤
PMT = = $2,137.01
(1 + 0.045) ⎢⎣ (1.045) 6 − 1⎥⎦
(a)
120,000 (0.03)
PMT = −12
= $12,055.45
1 − (1.03)
9
(b)
12,055.45[1 − (1.03) −4 ]
= $44,811.29
0.03
10
(a)
PMT [(1 + 0.01)36 − 1](1.01)
300,000 =
0.01
PMT = $6,895.34
(b)
PMT [(1 + 0.01)30 − 1]
300,000 =
0.01
PMT = $8,624.43
(a)
50,000
PVA∞ = = $625,000
0.08
(b)
625,000 (1.08) = $578,703.70
−1
11
5. In order to replace a machine in the future, a firm
plans to deposit 10 equal amounts into a fund at
yearly intervals so that the amount in the fund will
be $30,000 when the 10th (last) deposit is made.
Initially the fund earns 8% per annum
compounded annually, however after 4 years the
interest rate unexpectedly increases to 9% per
annum compounded annually. If the firm reduces
its annual deposit to take account of the higher
interest rate, what will be the new annual payment
for the last 6 years? (Hint: Proceed by first
calculating the regular deposit amount under the
initial conditions, then the amount in the fund once
the fourth deposit is made, then the new deposit
after four years)
Let
30,000 − FVA2 = 30,000 − 15,650.06 = $14,349.94 = FVA3
12
0.09 (14,349.94)
PMT2 = = $1,907.39
(1.09) − 1
6
13
TUTORIAL WEEK 4
14
Investment Expected Return Expected risk
index
X 14% 7%
Y 12 8
Z 10 9
∑ (k i − k ) 2
σk = i =1
n −1
≈ 3.2663
16
5. In the following table, returns to two assets (A and
B) are given for different states of nature with the
stated probabilities of occurring. Calculate the
expected (mean) return, standard deviation of
returns and coefficient of variation of returns for
each asset. Which asset would be considered more
risky?
For asset A:
k = 12.2%
For asset B:
k = 2.4%
For asset A:
σ = 36. 96 ≈ 6.0795%
For asset B:
σ = 28.44 ≈ 5.3329%
For asset A:
cV ≈ 0.4983
For asset B:
cV ≈ 2.2220
17
6. Given the same information as in question (5)
above, calculate the expected return and standard
deviation of the following two portfolios with
weights as given. (Hint: Start by calculating the
return to each portfolio under each state of nature)
For portfolio X:
k p = 0.4 (12.2) + 0.6 (2.4) = 6.32%
For portfolio Y:
k p = 8.672%
18
7. The following table shows the returns (in percent)
on ordinary shares A and B in three possible states
of nature, together with the probabilities of these
states of nature occurring.
19
(i)
k = 0.2(4) + 0.4(6) + 0.4(8) = 6.4
k B = 0.2(12) + 0.4(5) + 0.4(2) = 5.2
σ A = 0.2(4 − 6.4) 2 + 0.4(6 − 6.4) 2 + 0.4(8 − 6.4) 2 = 2.24 ≈ 1.50%
σ B = 0.2(12 − 5.2) 2 + 0.4(5 − 5.2) 2 + 0.4(2 − 5.2) 2 = 13.36 ≈ 3.66%
20
TUTORIAL WEEK 5
21
From the security market line, the expected rate of return
on the shares is
k j = 0.1025 (10.25%)
You should be willing to pay (per share)
50
P0 = = $37.31
(1 + 0.1025) 3
We have
75[1 − (1 + 0.095) −20 ] 1,000
B0 = +
0.095 (1 + 0.095) 20
= $823.75
22
6. The oldest issue of Auston Incorporated bonds
mature in one year’s time when the final annual
coupon of $60 will be paid together with the par
(face) value of $1,000 per bond.
(a) What is the current annual yield on these
bonds if their current price is $950? Express
your answer as a percentage correct to two
decimal places (as there is only one year
involved, this can be calculated by hand).
(b) If instead the bonds paid semi-annual coupons
but still had the same effective annual yield as
in (i), what would be the bond’s annual yield
quoted in the financial press? Express your
answer as a percentage correct to two decimal
places.
(i)
We have
I M
B0 = +
1 + kd 1 + kd
I +M 60 + 1,000
kd = −1 = − 1 = 0.1158
B0 950
or 11.58%
(ii)
(1 + k d 2) 2 − 1 = 0.1158
k d = 0.1126
or 11.26%
23
7. An opal mining company has known resources that
are being depleted at a constant rate, resulting in a
constant fall in earnings and dividends of 6% per
annum. The company’s current dividend is $10
per share and investors require a return of 12% on
the company’s shares. What is the current price of
the firm’s shares?
= $78.34
24
TUTORIAL WEEK 6
25
3. GJF, Problem 8-18 (p. 376)
26
From the sale of the existing machine, we would have:
Hence:
After-tax proceeds from sale of old asset =
= 25,000 - 6,800 = $18,200
Initial Investment =
= 40,000 – 18,200 = $21,800
27
Annual sales 50,000 units at $50 per unit
Variable costs $12 per unit
Fixed costs $350,000 per annum
Interest expense $120,000 per annum
New Old
Proceeds from sale $75,000 $15,000
less Book value 46,000 0
Profit on sale of asset 29,000 15,000
Tax liability at 40% (11,600) (6,000)
29
6. Calculate the NPV of the following net cash flows if
the cost of capital is 12% per annum. Also
calculate the payback period (assuming cash
inflows occur evenly each year).
NPV = $2,614.59
8
Payback period = 2 + ≈ 2.27 years.
30
30
8. Mish Mash Pty. Ltd. wishes to choose between two
mutually exclusive projects, A and B, each giving
only one positive net cash flow at the end of one
year, as per the following table.
500
− 400 = 0
1 + IRR
IRR = 0.25
Thus the IRR for project A is 25%
280
− 200 = 0
1 + IRR
IRR = 0.40
Thus the IRR for project B is 40%
31
The cost of capital at which the firm should be indifferent
between the two projects is the discount rate for which the
NPVs are equal.
500 280
− 400 = − 200
1+ k 1+ k
k = 0.10
This is the discount rate at which the projects’ NPV profiles
will cross.
Diagrammatically:
NPV
100
Project A
80
Project B
32