MAN 321 Corporate Finance
Final Examination
Fall 1997-98
There are two sections on this examination. Section I contains 15 fill-in-the-blanks questions. Answer these questions by filling in the appropriate slot. Section II contains 6 problems. Answer the problems in the spaces provided on the exam. Good luck!
SECTION I. Fill-in-the-Blanks Questions (one point each)
SECTION II. Problems
Question 1: (10 points)
Chadmark Corporation’s budgeted monthly sales are $3,000. Forty percent of its customers pay in the first month and take the two percent discount. The remaining 60 percent pay in the month following the sale and don’t receive a discount. Purchases for next month’s sales are constant each month at $1,500. Other payments for wages, rent and taxes are constant at $700 per month, depreciation expense is $300 per month. Construct a single month’s cash budget with the information given and determine the average cash gain (loss) during a typical month for Chadmark Corporation.
|
Collections (From current month) 1200x0.98 |
$1,176 |
|
From previous month |
$1,800 |
|
Total collections |
$2,976 |
|
Payments (Purchases for next month) |
$1,500 |
|
Other payments |
$700 |
|
Total payments |
$2,200 |
|
Net Cash Gain |
$776 |
Question 2: (20 points)
Van Slyke Inc. has $5,000,000 in assets and currently has no debt – it is financed entirely with 200,000 shares of common stock, each of which trades at $25 per share. The firm’s EBIT is expected to be $1,250,000 at year end. The corporate tax rate is 40%. Van Slyke expects to pay out a dividend at year end which is 50% of its net income. The company estimates that its earnings and dividends grow at a constant rate of 3 percent per year.
a. What is the required return on equity? (Hint: find dividends per share and use constant growth model).
Net Income = (1250 - 0) x (0.6) = 750
EPS = 750 / 200 = $3.75/share DPS = 3.75 x 0.5 = 1.875
25 = 1.875 / (k - 0.03)
k = 0.105 or 10.5%
b. The company is considering a recapitalization where they would issue $1,000,000 of debt at an interest rate of 10 percent. The proceeds from the debt issued would be used to repurchase shares of company’s stock at $25 per share. The company’s investment bankers estimate that the cost of equity capital would be 16% after the recapitalization. What would you expect the company’s stock price to be immediately following the recapitalization?
NI = (1250 - 100) x (0.60) = 690
1000000/25 = 40000 shares repurchased #of shares outstanding = 200000 - 40000 = 160000
EPS = 690 / 160 = $4.3125 /share DPS = 4.3125 x 0.50 = 2.1563
P0 = 2.1563 / (.16 - .03) = $16.59
Question 3: (10 points)
Yaksa A.S. has the following equity accounts as of June 30, 1997:
Common Stock (200 shares @ 1,000 TL) 200,000
Retained Earnings 600,000
Revaluation Fund 400,000
Total Equity 1,200,000
Currently the market price of Yaksa stock is 8,000 TL per share. The company distributes 20% stock dividends, 10% from retained earnings, 10% from revaluation fund, on July 1, 1997. In addition, Yaksa increases its capital by 50% by issuing new shares through rights offering at par.
a. What will be the equity account after the stock dividend and rights offering?
|
Common Stock (340 shares @ 1000 TL |
340,000 |
|
Retained Earnings |
580,000 |
|
Revaluation Fund |
380,000 |
|
TOTAL EQUITY |
1,300,000 |
b. What will be the new stock price of Yaksa?
Pnew = (8000 + 1000 x 0.50)/(1 + 0.2 + 0.5) = 5,000 TL
Question 4: (15 points)
Bell Brothers has $3,000,000 in sales. Its fixed costs are estimated to be $500,000 and its variable costs are equal to 50 cents for every dollar of sales. The company has $2,000,000 in debt outstanding at an interest rate of 10%.
a. Compute degree of operating leverage, degree of financial leverage, and degree of total leverage for Bell Brothers.
DOL = (3000 - 1500) / (3000 - 1500 - 500) = 1.5
DFL = 1000 / (1000 - 200) = 1.25
DTL = DOL x DFL = 1.5 x 1.25 = 1.875
b. If Bell Brothers’ sales were to increase by 20%, how much of a percentage increase would you expect in the company’s EBIT? Net Income?
% Change in EBIT = 20 x 1.5 = 30%
% Change in NI = 20 x 1.875 = 37.5%
Question 5: (15 points)
Mine Moda Inc. purchases supplies from a single supplier on terms of 3/10, net 30. Currently, Mine takes the discount, but she believes that she could extend the payment to 40 days without any adverse effects if she decided not to take the discount. Mine needs an additional TL 500 million to support an expansion of fixed assets. This amount could be raised by making greater use of trade credit or by arranging a bank loan. The bank has offered to lend the money at 60 percent interest. However, the bank requires an average compensating balance of 20% of the loan amount.
a. Find the effective cost of the bank loan.
Effective rate = 60 / (1 - 0.2) = 0.75 or 75%
b. What is the effective cost of trade credit?
Effective annual cost of trade credit = (1 + 3/97) 360/(40-30) - 1 = 0.4412 or 44.12%
c. Based on interest cost alone, how should the additional working capital be financed?
Choose trade credit financing because it is less expensive.
Question 6 (15 points)
Golden Company has calculated the firm's EPS, and systematic risk of equity at various levels of debt to total assets.
|
D/A Ratio (%) |
Beta |
EPS |
Cost of Equity |
Price per Share |
|
10 |
1.25 |
$10.50 |
14.0% |
$75.00 |
|
25 |
1.35 |
$11.75 |
14.8% |
$79.39 |
|
40 |
1.475 |
$12.50 |
15.8% |
$79.11 |
|
50 |
1.65 |
$13.00 |
17.2% |
$78.58 |
|
60 |
2.00 |
$13.10 |
20.0% |
$66.50 |
a. Assuming a risk free rate of return of 4 percent, and the return on the market portfolio as 12%, what will be the cost of equity at various levels of leverage? Compute and enter your answers in the above Table.
Use k = kRF + b (kM - k RF) where kRF = 4% and kM = 12%
b. Assuming that the firm's EPS is not expected to grow and that all earnings are paid out as dividends, what will be the price per share of Golden at the various leverage ratios? Compute and enter your answers in the Table.
DPS = EPS (given)
P0 = DPS / k
c. What debt ratio should Golden select? Why?
25% D/A Ratio, because stock price is maximised.