CHAPTER 4
MANAGEMENT ACCOUNTING - Solutions Manual
Chapter 5 Financial Statement Analysis IIFinancial Statement
Analysis II Chapter 5
CHAPTER 5FINANCIAL STATEMENTS ANALYSIS - II
I.Questions1. By looking at trends, an analyst hopes to get some
idea of whether a situation is improving, remaining the same, or
deteriorating. Such analyses can provide insight into what is
likely to happen in the future. Rather than looking at trends, an
analyst may compare one company to another or to industry averages
using common-size financial statements.
2. Ratios highlight relationships, movements, and trends that
are very difficult to perceive looking at the raw underlying data
standing alone. Also, ratios make financial data easier to grasp by
putting the data into perspective. As to the limitation in the use
of ratios, refer to page 129.
3. Price-earnings ratios are determined by how investors see a
firms future prospects. Current reported earnings are generally
considered to be useful only so far as they can assist investors in
judging what will happen in the future. For this reason, two firms
might have the same current earnings, but one might have a much
higher price-earnings ratio if investors view it to have superior
future prospects. In some cases, firms with very small current
earnings enjoy very high price-earnings ratios. This is simply
because investors view these firms as having very favorable
prospects for earnings in future years. By definition, a stock with
current earnings of P4 and a price-earnings ratio of 20 would be
selling for P80 per share.
4. A managers financing responsibilities relate to the
acquisition of assets for use in his or her company. The
acquisition of assets can be financed in a number of ways,
including through issue of ordinary shares, through issue of
preference shares, through issue of long-term debt, through
leasing, etc. A managers operating responsibilities relate to how
these assets are used once they have been acquired. The return on
total assets ratio is designed to measure how well a manager is
discharging his or her operating responsibilities. It does this by
looking at a companys income before any consideration is given as
to how the income will be distributed among capital resources,
i.e., before interest deductions.5. Financial leverage, as the term
is used in business practice, means obtaining funds from investment
sources that require a fixed annual rate of return, in the hope of
enhancing the well-being of the ordinary shareholders. If the
assets in which these funds are invested earn at a rate greater
that the return required by the suppliers of the funds, then
leverage is positive in the sense that the excess accrues to the
benefit of the ordinary shareholders. If the return on assets is
less than the return required by the suppliers of the funds, then
leverage is negative in the sense that part of the earnings from
the assets provided by the ordinary shareholders will have to go to
make up the deficiency.
6. How a shareholder would feel would depend in large part on
the stability of the firm and its industry. If the firm is in an
industry that experiences wide fluctuations in earnings, then
shareholders might be very pleased that no interest-paying debt
exists in the firms capital structure. In hard times, interest
payments might be very difficult to meet, or earnings might be so
poor that negative leverage would result.
7. No, the stock is not necessarily overpriced. Book value
represents the cumulative effects on the balance sheet of past
activities evaluated using historical prices. The market value of
the stock reflects investors beliefs about the companys future
earning prospects. For most companies market value exceeds book
value because investors anticipate future growth in earnings.
8. A company in a rapidly growing technological industry
probably would have many opportunities to invest its earnings at a
high rate of return; thus, one would expect it to have a low
dividend payout ratio.
9. It is more difficult to obtain positive financial leverage
from preference shares than from long-term debt due to the fact
that interest on long-term debt is tax deductible, whereas
dividends paid on preference shares are not tax deductible.
10. The current ratio would probably be highest during January,
when both current assets and current liabilities are at a minimum.
During peak operating periods, current liabilities generally
include short-term borrowings that are used to temporarily finance
inventories and receivables. As the peak periods end, these
short-term borrowings are paid off, thereby enhancing the current
ratio. 11. A 2-to-1 current ratio might not be adequate for several
reasons. First, the composition of the current assets may be
heavily weighted toward slow-turning inventory, or the inventory
may consist of large amounts of obsolete goods. Second, the
receivables may be large and of doubtful collectibility, or the
receivables may be turning very slowly due to poor collection
procedures.
12.Expenses (including the cost of goods sold) have been
increasing at an even faster rate than net sales. Thus Sunday is
apparently having difficulty in effectively controlling its
expenses.
13.If the companys earnings are very low, they may become almost
insignificant in relation to stock price. While this means that the
p/e ratio becomes very high, it does not necessarily mean that
investors are optimistic. In fact, they may be valuing the company
at its liquidation value rather than a value based upon expected
future earnings.14.From the viewpoint of the companys shareholders,
this situation represents a favorable use of leverage. It is
probable that little interest, if any, is paid for the use of funds
supplied by current creditors, and only 11% interest is being paid
to long-term bondholders. Together these two sources supply 40% of
the total assets. Since the firm earns an average return of 16% on
all assets, the amount by which the return on 40% of the assets
exceeds the fixed-interest requirements on liabilities will accrue
to the residual equity holders the ordinary shareholders raising
the return on equity.15.The length of operating cycle of the two
companies cannot be determined from the fact the one companys
current ratio is higher. The operating cycle depends on the
relationships between receivables and sales, and between
inventories and cost of goods sold. The company with the higher
current ratio might have either small amounts of receivables and
inventories, or large sales and cost of sales, either of which
would tend to produce a relatively short operating cycle.
16.The investor is calculating the rate of return by dividing
the dividend by the purchase price of the investment (P5 ( P50 =
10%). A more meaningful figure for rate of return on investment is
determined by relating dividends to current market price, since the
investor at the present time is faced with the alternative of
selling the stock for P100 and investing the proceeds elsewhere or
keeping the investment. A decision to retain the stock constitutes,
in effect, a decision to continue to invest P100 in it, at a return
of 5%. It is true that in a historical sense the investor is
earning 10% on the original investment, but this is interesting
history rather than useful decision-making information.17.A
corporate net income of P1 million would be unreasonably low for a
large corporation, with, say, P100 million in sales, P50 million in
assets, and P40 million in equity. A return of only P1 million for
a company of this size would suggest that the owners could do much
better by investing in insured bank savings accounts or in
government bonds which would be virtually risk-free and would pay a
higher return.
On the other hand, a profit of P1 million would be unreasonably
high for a corporation which had sales of only P5 million, assets
of, say, P3 million, and equity of perhaps one-half million pesos.
In other words, the net income of a corporation must be judged in
relation to the scale of operations and the amount invested.
II.True or False
1. True3. True5. True7. True9. False
2. True4. False 6. True8. True10. False
III.Problems
Problem 1 (Common Size Income Statements)
Common size income statements for 2005 and 2006:
20062005
Sales
100%100%
Cost of goods sold
66
67
Gross profit
34%33%
Operating expenses
28
29
Net income
6% 4%
The changes from 2005 to 2006 are all favorable. Sales increased
and the gross profit per peso of sales also increased. These two
factors led to a substantial increase in gross profit. Although
operating expenses increased in peso amount, the operating expenses
per peso of sales decreased from 29 cents to 28 cents. The
combination of these three favorable factors caused net income to
rise from 4 cents to 6 cents out of each peso of sales.
Problem 2 (Measures of Liquidity)
Requirement (a)
Current assets:
Cash
P 47,600
Marketable securities175,040
Accounts receivable230,540
Inventory179,600
Unexpired insurance 4,500
Total current assetsP637,280Current liabilities:
Notes payableP 70,000
Accounts payable125,430
Salaries payable7,570
Income taxes payable14,600
Unearned revenue 10,000
Total current liabilitiesP227,600Requirement (b)
The current ratio is 2.8 to 1. It is computed by dividing the
current assets of P637,280 by the current liabilities of P227,600.
The amount of working capital is P409,680, computed by subtracting
the current liabilities of P227,600 from the current assets of
P637,280.
The company appears to be in a strong position as to short-run
debt-paying ability. It has almost three pesos of current assets
for each peso of current liabilities. Even if some losses should be
sustained in the sale of the merchandise on hand or in the
collection of the accounts receivable, it appears probable that the
company would still be able to pay its debts as they fall due in
the near future. Of course, additional information, such as the
credit terms on the accounts receivable, would be helpful in a
careful evaluation of the companys current position.
Problem 3 (Common-Size Income Statement)
Requirement 1
20062005
Sales
100.0%100.0%
Less cost of goods sold
63.260.0
Gross margin
36.840.0
Selling expenses
18.017.5
Administrative expenses
13.614.6
Total expenses
31.632.1
Net operating income
5.27.9
Interest expense
1.41.0
Net income before taxes
3.8%6.9%
Requirement 2
The companys major problem seems to be the increase in cost of
goods sold, which increased from 60.0% of sales in 2005 to 63.2% of
sales in 2006. This suggests that the company is not passing the
increases in costs of its products on to its customers. As a
result, cost of goods sold as a percentage of sales has increased
and gross margin has decreased. Selling expenses and interest
expense have both increased slightly during the year, which
suggests that costs generally are going up in the company. The only
exception is the administrative expenses, which have decreased from
14.6% of sales in 2005 to 13.6% of sales in 2006. This probably is
a result of the companys efforts to reduce administrative expenses
during the year.
Problem 4 (Comparing Operating Results with Average Performance
in the Industry)
Requirement (a)
Ms. Freeze,Inc.Industry Average
Sales (net)100%100%
Cost of goods sold 49 57
Gross profit on sales51%43%
Operating expenses:
Selling21%16%
General and administrative 17 20
Total operating expenses 38% 36%
Operating income13%7%
Income taxes 6 3
Net income 7% 4%
Requirement (b)
Ms. Freezes operating results are significantly better than the
average performance within the industry. As a percentage of sales
revenue, Ms. Freezes operating income and net income after nearly
twice the average for the industry. As a percentage of total
assets, Ms. Freezes profits amount to an impressive 23% as compared
to 14% for the industry.
The key to Ms. Freezes success seems to be its ability to earn a
relatively high rate of gross profit. Ms. Freezes exceptional gross
profit rate (51%) probably results from a combination of factors,
such as an ability to command a premium price for the companys
products and production efficiencies which lead to lower
manufacturing costs.
As a percentage of sales, Ms. Freezes selling expenses are five
points higher than the industry average (21% compared to 16%).
However, these higher expenses may explain Ms. Freezes ability to
command a premium price for its products. Since the companys gross
profit rate exceeds the industry average by 8 percentage points,
the higher-than-average selling costs may be part of a successful
marketing strategy. The companys general and administrative
expenses are significantly lower than the industry average, which
indicates that Ms. Freezes management is able to control expenses
effectively.
Problem 5 (Common-Size Statements)Requirement 1The income
statement in common-size form would be:
2006 2005
Sales
100.0%100.0%
Less cost of goods sold
65.0 60.0
Gross margin
35.040.0
Less operating expenses
26.3 30.4
Net operating income
8.79.6
Less interest expense
1.2 1.6
Net income before taxes
7.58.0
Less income taxes (30%)
2.3 2.4
Net income
5.3% 5.6%
The balance sheet in common-size form would be:
20062005
Current assets:
Cash
2.0%5.1%
Accounts receivable, net
15.010.1
Inventory
30.115.2
Prepaid expenses
1.0 1.3
Total current assets
48.131.6
Plant and equipment
51.9 68.4
Total assets
100.0%100.0%
Liabilities:
Current liabilities
25.1%12.7%
Bonds payable, 12%
20.1 25.3
Total liabilities
45.1 38.0
Equity:
Preference shares, 8%, P10 par
15.019.0
Ordinary shares, P5 par
10.012.7
Retained earnings
29.8 30.4
Total equity
54.9 62.0
Total liabilities and equity
100.0%100.0%
Note: Columns do not total down in all cases due to rounding
differences.
Requirement 2
The companys cost of goods sold has increased from 60 percent of
sales in 2005 to 65 percent of sales in 2006. This appears to be
the major reason the companys profits showed so little increase
between the two years. Some benefits were realized from the
companys cost-cutting efforts, as evidenced by the fact that
operating expenses were only 26.3 percent of sales in 2006 as
compared to 30.4 percent in 2005. Unfortunately, this reduction in
operating expenses was not enough to offset the increase in cost of
goods sold. As a result, the companys net income declined from 5.6
percent of sales in 2005 to 5.3 percent of sales in 2006.
Problem 6 (Solvency of Alabang Supermarket)
Requirement (a)(Pesos in Millions)
Current assets:
CashP 74.8
Receivables152.7
Merchandise inventories1,191.8
Prepaid expenses 95.5
Total current assetsP1,514.8
Quick assets:
CashP 74.8
Receivables 152.7
Total quick assetsP 227.5
Requirement (b)(1)Current ratio:
Current assets (Req. a)P1,514.8
Current liabilitiesP1,939.0
Current ratio (P1,514.8 ( P1,939.0)0.8 to 1
(2)Quick ratio:
Quick assets (Req. a)P 227.5
Current liabilitiesP1,939.0
Quick ratio (P227.5 ( P1,939.0)0.1 to 1
(3)Working capital:
Current assets (Req. a)P1,514.8
Less: Current liabilitiesP1,939.0
Working capitalP(424.2)
Requirement (c)
No. It is difficult to draw conclusions from the above ratios.
Alabang Supermarkets current ratio and quick ratio are well below
safe levels, according to traditional rules of thumb. On the other
hand, some large companies with steady ash flows are able to
operate successfully with current ratios lower than Alabang
Supermarkets.
Requirement (d)
Due to characteristics of the industry, supermarkets tend to
have smaller amounts of current assets and quick assets than other
types of merchandising companies. An inventory of food has a short
shelf life. Therefore, the inventory of a supermarket usually
represents only a few weeks sales. Other merchandising companies
may stock inventories representing several months sales. Also,
supermarkets sell primarily for cash. Thus, they have relatively
few receivables. Although supermarkets may generate large amounts
of cash, it is not profitable for them to hold assets in this form.
Therefore, they are likely to reinvest their cash flows in business
operations as quickly as possible.
Requirement (e)
In evaluating Alabang Supermarkets liquidity, it would be useful
to review the companys financial position in prior years,
statements of cash flows, and the financial ratios of other
supermarket chains. One might also ascertain the companys credit
rating from an agency such as Dun & Bradstreet.
Note to Instructor: Prior to the year in which the data for this
problem was collected, Alabang Supermarket had reported a negative
retained earnings balance in its balance sheet for several
consecutive periods. The fact that Alabang Supermarket has only
recently removed the deficit from its financial statements is also
worrisome.
Problem 7 (Balance Sheet Measures of Liquidity and Credit
Risk)Requirement (a)
(1)Quick assets:
CashP 47,524
Marketable securities (short-term)55,926
Accounts receivable 23,553
Total quick assets P127,003
(2)Current assets:
CashP 47,524
Marketable securities (short-term)55,926
Accounts receivable23,553
Inventories32,210
Prepaid expenses 5,736
Total current assetsP164,949
(3)Current liabilities:
Notes payable to banks (due within one year)P 20,000
Accounts payable5,912
Dividends payable1,424
Accrued liabilities (short-term)21,532
Income taxes payable 6,438
Total current liabilitiesP 55,306
Requirement (b)(1)Quick ratio:
Quick assets (Req. a)P127,003
Current liabilities (Req. a)P 55,306
Quick ratio (P127,003 ( P55,306)2.3 to 1
(2)Current ratio:
Current assets (Req. a)P164,949
Current liabilities (Req. a)P 55,306
Current ratio (P164,949 ( P55,306)3.0 to 1
(3)Working capital:
Current assets (Req. a)P164,949
Less: Current liabilities (Req. a) 55,306
Working capitalP109,643
(4)Debt ratio:
Total liabilities (given)P 81,630
Total assets (given)P353,816
Debt ratio (P81,630 ( P353,816)23.1%
Requirement (c)(1)From the viewpoint of short-term creditors,
Bonbon Sweets appear highly liquid. Its quick and current ratios
are well above normal rules of thumb, and the companys cash and
marketable securities alone are almost twice its current
liabilities.(2)Long-term creditors also have little to worry about.
Not only is the company highly liquid, but creditors claims amount
to only 23.1% of total assets. If Bonbon Sweets were to go out of
business and liquidate its assets, it would have to raise only 23
cents from every peso of assets for creditors to emerge intact.
(3)From the viewpoint of shareholders, Bonbon Sweets appears
overly liquid. Current assets generally do not generate high rates
of return. Thus, the companys relatively large holdings of current
assets dilutes its return on total assets. This should be of
concern to shareholders. If Bonbon Sweets is unable to invest its
highly liquid assets more productively in its business,
shareholders probably would like to see the money distributed as
dividends.
Problem 8 (Selected Financial Measures for Short-term
Creditors)
Requirement 1
Current assets (P80,000 + P460,000 + P750,000 + P10,000)
P1,300,000
Current liabilities (P1,300,000 2.5)
520,000
Working capital
P780,000
Requirement 2
Requirement 3
a.Working capital would not be affected:
Current assets (P1,300,000 P100,000)
P1,200,000
Current liabilities (P520,000 P100,000)
420,000
Working capital
P 780,000
b.The current ratio would rise:
Problem 9 (Selected Financial Ratios)1.Gross margin
percentage:
2.Current ratio:
3.Acid-test ratio:
4.Accounts receivable turnover:
5.Inventory turnover:
6.Debt-to-equity ratio:
7.Times interest earned:
8.Book value per share:
* P100,000 total par value P5 par value per share = 20,000
shares
Problem 10 (Selected Financial Ratios for Ordinary
Shareholders)1.Earnings per share:
2.Dividend payout ratio:
3.Dividend yield ratio:
4.Price-earnings ratio:
Problem 11 (Selected Financial Ratios for Ordinary
Shareholders)1.Return on total assets:
2.Return on ordinary shareholders equity:
3.Financial leverage was positive, since the rate of return to
the ordinary shareholders (13.8%) was greater than the rate of
return on total assets (10.5%). This positive leverage is traceable
in part to the companys current liabilities, which may carry no
interest cost, and to the bonds payable, which have an after-tax
interest cost of only7%.
10% interest rate (1 0.30) = 7% after-tax cost.
Problem 12 (Selected Financial Measures for Short-Term
Creditors)
Requirement (1)
Current assets (P80,000 + P460,000 + P750,000 + P10,000)
P1,300,000
Current liabilities (P1,300,000 2.5)
520,000
Working capital
P780,000
Requirement (2)
Requirement (3)
a.Working capital would not be affected by a P100,000 payment on
accounts payable:
Current assets (P1,300,000 P100,000)
P1,200,000
Current liabilities (P520,000 P100,000)
420,000
Working capital
P780,000
b.The current ratio would increase if the company makes a
P100,000 payment on accounts payable:
Problem 13 (Effects of Transactions on Various Financial
Ratios)1.DecreaseSale of inventory at a profit will be reflected in
an increase in retained earnings, which is part of shareholders
equity. An increase in shareholders equity will result in a
decrease in the ratio of assets provided by creditors as compared
to assets provided by owners.
2.No effectPurchasing land for cash has no effect on earnings or
on the number of ordinary shares outstanding. One asset is
exchanged for another.
3.IncreaseA sale of inventory on account will increase the quick
assets (cash, accounts receivable, marketable securities) but have
no effect on the current liabilities. For this reason, the
acid-test ratio will increase.
4.No effectPayments on account reduce cash and accounts payable
by equal amounts; thus, the net amount of working capital is not
affected.
5.DecreaseWhen a customer pays a bill, the accounts receivable
balance is reduced. This increases the accounts receivable
turnover, which in turn decreases the average collection
period.
6.DecreaseDeclaring a cash dividend will increase current
liabilities, but have no effect on current assets. Therefore, the
current ratio will decrease.
7.IncreasePayment of a previously declared cash dividend will
reduce both current assets and current liabilities by the same
amount. An equal reduction in both current assets and current
liabilities will always result in an increase in the current ratio,
so long as the current assets exceed the current liabilities.
8.No effectBook value per share is not affected by the current
market price of the companys stock.
9.DecreaseThe dividend yield ratio is obtained by dividing the
dividend per share by the market price per share. If the dividend
per share remains unchanged and the market price goes up, then the
yield will decrease.
10.IncreaseSelling property for a profit would increase net
income and therefore the return on total assets would increase.
11.IncreaseA write-off of inventory will reduce the inventory
balance, thereby increasing the turnover in relation to a given
level of cost of goods sold.
12.IncreaseSince the companys assets earn at a rate that is
higher than the rate paid on the bonds, leverage is positive,
increasing the return to the ordinary shareholders.
13.No effectChanges in the market price of a stock have no
direct effect on the dividends paid or on the earnings per share
and therefore have no effect on this ratio.
14.DecreaseA decrease in net income would mean less income
available to cover interest payments. Therefore, the
times-interest-earned ratio would decrease.
15.No effectWrite-off of an uncollectible account against the
Allowance for Bad Debts will have no effect on total current
assets. For this reason, the current ratio will remain
unchanged.
16.DecreaseA purchase of inventory on account will increase
current liabilities, but will not increase the quick assets (cash,
accounts receivable, marketable securities). Therefore, the ratio
of quick assets to current liabilities will decrease.
17.IncreaseThe price-earnings ratio is obtained by dividing the
market price per share by the earnings per share. If the earnings
per share remains unchanged, and the market price goes up, then the
price-earnings ratio will increase.
18.DecreasePayments to creditors will reduce the total
liabilities of a company, thereby decreasing the ratio of total
debt to total equity.
Problem 14 (Interpretation of Financial Ratios)
a.The market price is going down. The dividends paid per share
over the three-year period are unchanged, but the dividend yield is
going up. Therefore, the market price per share of stock must be
decreasing.
b.The earnings per share is increasing. Again, the dividends
paid per share have remained constant. However, the dividend payout
ratio is decreasing. In order for the dividend payout ratio to be
decreasing, the earnings per share must be increasing.
c.The price-earnings ratio is going down. If the market price of
the stock is going down [see part (a) above], and the earnings per
share are going up [see part (b) above], then the price-earnings
ratio must be decreasing.
d.In Year 1, leverage was negative because in that year the
return on total assets exceeded the return on ordinary equity. In
Year 2 and in Year 3, leverage was positive because in those years
the return on ordinary equity exceeded the return on total assets
employed.
e.It is becoming more difficult for the company to pay its bills
as they come due. Although the current ratio has improved over the
three years, the acid-test ratio is down. Also note that the
accounts receivable and inventory are both turning more slowly,
indicating that an increasing portion of the current assets is
being made up of those items, from which bills cannot be paid.
f.Customers are paying their bills more slowly in Year 3 than in
Year 1. This is evidenced by the decline in accounts receivable
turnover.
g.Accounts receivable is increasing. This is evidenced both by a
slowdown in turnover and in an increase in total sales.
h.The level of inventory undoubtedly is increasing. Notice that
the inventory turnover is decreasing. Even if sales (and cost of
goods sold) just remained constant, this would be evidence of a
larger average inventory on hand. However, sales are not constant
but rather are increasing. With sales increasing (and undoubtedly
cost of goods sold also increasing), the average level of inventory
must be increasing as well in order to service the larger volume of
sales.
IV.CasesCase 1 (Common-Size Statements and Financial Ratios for
Creditors)Requirement 1
This YearLast Year
a.Current assets
P2,060,000P1,470,000
Current liabilities
1,100,000 600,000
Working capital
P 960,000P 870,000
b.Current assets (a)
P2,060,000P1,470,000
Current liabilities (b)
P1,100,000P600,000
Current ratio (a) (b)
1.87 to 12.45 to 1
c.Quick assets (a)
P740,000P650,000
Current liabilities (b)
P1,100,000P600,000
Acid-test ratio (a) (b)
0.67 to 11.08 to 1
d.Sales on account (a)
P7,000,000P6,000,000
Average receivables (b)
P525,000P375,000
Turnover of receivables (a) (b)
13.3 times16.0 times
Average age of receivables:365 turnover
27.4 days22.8 days
e.Cost of goods sold (a)
P5,400,000P4,800,000
Average inventory (b)
P1,050,000P760,000
Inventory turnover (a) (b)
5.1 times6.3 times
Turnover in days: 365 turnover
71.6 days57.9 days
f.Total liabilities (a)
P1,850,000P1,350,000
Equity (b)
P2,150,000P1,950,000
Debt-to-equity ratio (a) (b)
0.86 to 10.69 to 1
g.Net income before interest and taxes (a)
P630,000P490,000
Interest expense (b)
P90,000P90,000
Times interest earned (a) (b)
7.0 times5.4 times
Requirement 2a.METRO BUILDING SUPPLY
Common-Size Balance Sheets
This YearLast Year
Current assets:
Cash
2.3%6.1%
Marketable securities
0.01.5
Accounts receivable, net
16.312.1
Inventory
32.524.2
Prepaid expenses
0.50.6
Total current assets
51.544.5
Plant and equipment, net
48.555.5
Total assets
100.0%100.0%
Liabilities:
Current liabilities
27.5%18.2%
Bonds payable, 12%
18.822.7
Total liabilities
46.340.9
Equity:
Preference shares, P50 par, 8%
5.06.1
Ordinary shares, P10 par
12.515.2
Retained earnings
36.337.9
Total equity
53.859.1
Total liabilities and equity
100.0%100.0%
Note: Columns do not total down in all cases due to
rounding.b.METRO BUILDING SUPPLY
Common-Size Income Statements
This YearLast Year
Sales
100.0%100.0%
Less cost of goods sold
77.180.0
Gross margin
22.920.0
Less operating expenses
13.911.8
Net operating income
9.08.2
Less interest expense
1.31.5
Net income before taxes
7.76.7
Less income taxes
3.12.7
Net income
4.6%4.0%
Requirement 3
The following points can be made from the analytical work in
parts (1) and (2) above:
The company has improved its profit margin from last year. This
is attributable to an increase in gross margin, which is offset
somewhat by an increase in operating expenses. In both years the
companys net income as a percentage of sales equals or exceeds the
industry average of 4%.
Although the companys working capital has increased, its current
position actually has deteriorated significantly since last year.
Both the current ratio and the acid-test ratio are well below the
industry average, and both are trending downward. (This shows the
importance of not just looking at the working capital in assessing
the financial strength of a company.) Given the present trend, it
soon will be impossible for the company to pay its bills as they
come due.
The drain on the cash account seems to be a result mostly of a
large buildup in accounts receivable and inventory. This is evident
both from the common-size balance sheet and from the financial
ratios. Notice that the average age of the receivables has
increased by 5 days since last year, and that it is now 9 days over
the industry average. Many of the companys customers are not taking
their discounts, since the average collection period is 27 days and
collection terms are 2/10, n/30. This suggests financial weakness
on the part of these customers, or sales to customers who are poor
credit risks. Perhaps the company has been too aggressive in
expanding its sales.
The inventory turned only 5 times this year as compared to over
6 times last year. It takes three weeks longer for the company to
turn its inventory than the average for the industry (71 days as
compared to 50 days for the industry). This suggests that inventory
stocks are higher than they need to be.
In the authors opinion, the loan should be approved on the
condition that the company take immediate steps to get its accounts
receivable and inventory back under control. This would mean more
rigorous checks of creditworthiness before sales are made and
perhaps paring out of slow paying customers. It would also mean a
sharp reduction of inventory levels to a more manageable size. If
these steps are taken, it appears that sufficient funds could be
generated to repay the loan in a reasonable period of time.
Case 2 (Financial Ratios for Ordinary Shareholders)Requirement
1
a.This YearLast Year
Net income
P324,000P240,000
Less preference dividends
16,000 16,000
Net income remaining for ordinary (a)
P308,000P224,000
Average number of ordinary shares (b)
50,00050,000
Earnings per share (a) (b)
P6.16P4.48
b.Ordinary dividend per share (a)*
P2.16P1.20
Market price per share (b)
P45.00P36.00
Dividend yield ratio (a) (b)
4.8%3.33%
*P108,000 50,000 shares = P2.16; P60,000 50,000 shares =
P1.20
c.Ordinary dividend per share (a)
P2.16P1.20
Earnings per share (b)
P6.16P4.48
Dividend payout ratio (a) (b)
35.1%26.8%
d.Market price per share (a)
P45.00P36.00
Earnings per share (b)
P6.16P4.48
Price-earnings ratio (a) (b)
7.38.0
Investors regard Metro Building Supply less favorably than other
firms in the industry. This is evidenced by the fact that they are
willing to pay only 7.3 times current earnings for a share of the
companys stock, as compared to 9 times current earnings for the
average of all stocks in the industry. If investors were willing to
pay 9 times current earnings for Metro Building Supplys stock, then
it would be selling for about P55 per share (9 P6.16), rather than
for only P45 per share.e.This YearLast Year
Equity
P2,150,000P1,950,000
Less preference shares
200,000 200,000
Ordinary equity (a)
P1,950,000P1,750,000
Number of ordinary shares (b)
50,00050,000
Book value per share (a) (b)
P39.00P35.00
A market price in excess of book value does not mean that the
price of a stock is too high. Market value is an indication of
investors perceptions of future earnings and/or dividends, whereas
book value is a result of already completed transactions and is
geared to the past. Requirement 2
a.This YearLast Year
Net income
P324,000P240,000
Add after-tax cost of interest paid:
[P90,000 (1 0.40)]
54,000 54,000
Total (a)
P 378,000P294,000
Average total assets (b)
P3,650,000P3,000,000
Return on total assets (a) (b)
10.4%9.8%
b.This YearLast Year
Net income
P324,000P240,000
Less preference dividends
16,000 16,000
Net income remaining for ordinary
shareholders (a)
P308,000P224,000
Average total equity*
P2,050,000P1,868,000
Less average preference shares
200,000 200,000
Average ordinary equity (b)
P1,850,000P1,668,000
*1/2(P2,150,000 + P1,950,000); 1/2(P1,950,000 + P1,786,000).
Return on ordinary equity (a) (b)
16.6%13.4%
c.Financial leverage is positive in both years, since the return
on ordinary equity is greater than the return on total assets. This
positive financial leverage is due to three factors: the preference
shares, which has a dividend of only 8%; the bonds, which have an
after-tax interest cost of only 7.2% [12% interest rate (1 0.40) =
7.2%]; and the accounts payable, which may bear no interest
cost.
Requirement 3
We would recommend keeping the stock. The stocks downside risk
seems small, since it is selling for only 7.3 times current
earnings as compared to 9 times earnings for the average firm in
the industry. In addition, its earnings are strong and trending
upward, and its return on ordinary equity (16.6%) is extremely
good. Its return on total assets (10.4%) compares favorably with
that of the industry.
The risk, of course, is whether the company can get its cash
problem under control. Conceivably, the cash problem could worsen,
leading to an eventual reduction in profits through inability to
operate, a reduction in dividends, and a precipitous drop in the
market price of the companys stock. This does not seem likely,
however, since the company can easily control its cash problem
through more careful management of accounts receivable and
inventory. If this problem is brought under control, the price of
the stock could rise sharply over the next few years, making it an
excellent investment.
Case 3 (Comprehensive Ratio Analysis)Requirement 1
This YearLast Year
a.Net income
P280,000P168,000
Add after-tax cost of interest:
P120,000 (1 0.30)
84,000
P100,000 (1 0.30)
70,000
Total (a)
P364,000P238,000
Average total assets (b)
P5,330,000P4,640,000
Return on total assets (a) (b)
6.8%5.1%
b.Net income
P280,000P168,000
Less preference dividends
48,000 48,000
Net income remaining for ordinary (a)
P232,000P120,000
Average total equity
P3,120,000P3,028,000
Less average preference shares
600,000 600,000
Average ordinary equity (b)
P2,520,000P2,428,000
Return on ordinary equity (a) (b)
9.2%4.9%
c.Leverage is positive for this year, since the return on
ordinary equity (9.2%) is greater than the return on total assets
(6.8%). For last year, leverage is negative since the return on the
ordinary equity (4.9%) is less than the return on total assets
(5.1%).
Requirement 2This YearLast Year
a.Net income remaining for ordinary (a)
P232,000P 120,000
Average number of ordinary shares (b)
50,00050,000
Earnings per share (a) (b)
P4.64P2.40
b.Ordinary dividend per share (a)
P1.44P0.72
Market price per share (b)
P36.00P20.00
Dividend yield ratio (a) (b)
4.0%3.6%
c.Ordinary dividend per share (a)
P1.44P0.72
Earnings per share (b)
P4.64P2.40
Dividend payout ratio (a) (b)
31.0%30.0%
d.Market price per share (a)
P36.00P20.00
Earnings per share (b)
P4.64P2.40
Price-earnings ratio (a) (b)
7.88.3
Notice from the data given in the problem that the average P/E
ratio for companies in Helixs industry is 10. Since Helix Company
presently has a P/E ratio of only 7.8, investors appear to regard
it less well than they do other companies in the industry. That is,
investors are willing to pay only 7.8 times current earnings for a
share of Helix Companys stock, as compared to 10 times current
earnings for a share of stock for the average company in the
industry.
e.Equity
P3,200,000P3,040,000
Less preference shares
600,000 600,000
Ordinary equity (a)
P2,600,000P2,440,000
Number of ordinary shares (b)
50,00050,000
Book value per share (a) (b)
P52.00P48.80
Note that the book value of Helix Companys stock is greater than
the market value for both years. This does not necessarily indicate
that the stock is selling at a bargain price. Market value is an
indication of investors perceptions of future earnings and/or
dividends, whereas book value is a result of already completed
transactions and is geared to the past.
f.Gross margin (a)
P1,050,000P860,000
Sales (b)
P5,250,000P4,160,000
Gross margin percentage (a) (b)
20.0%20.7%
Requirement 3This YearLast Year
a.Current assets
P2,600,000P1,980,000
Current liabilities
1,300,000 920,000
Working capital
P1,300,000P1,060,000
b.Current assets (a)
P2,600,000P1,980,000
Current liabilities (b)
P1,300,000P920,000
Current ratio (a) (b)
2.0 to 12.15 to 1
c.Quick assets (a)
P1,220,000P1,120,000
Current liabilities (b)
P1,300,000P920,000
Acid-test ratio (a) (b)
0.94 to 11.22 to 1
d.Sales on account (a)
P5,250,000P4,160,000
Average receivables (b)
P750,000P560,000
Accounts receivable turnover (a) (b)
7.0 times7.4 times
Average age of receivables,
365 turnover
52 days49 days
e.Cost of goods sold (a)
P4,200,000P3,300,000
Average inventory (b)
P1,050,000P720,000
Inventory turnover (a) (b)
4.0 times4.6 times
Number of days to turn inventory,
365 days turnover (rounded)
91 days79 days
f.Total liabilities (a)
P2,500,000P1,920,000
Equity (b)
P3,200,000P3,040,000
Debt-to-equity ratio (a) (b)
0.78 to 10.63 to 1
g.Net income before interest and taxes (a)
P520,000P340,000
Interest expense (b)
P120,000P100,000
Times interest earned (a) (b)
4.3 times3.4 times
Requirement 4
As stated by Meri Ramos, both net income and sales are up from
last year. The return on total assets has improved from 5.1% last
year to 6.8% this year, and the return on ordinary equity is up to
9.2% from 4.9% the year before. But this appears to be the only
bright spot in the companys operating picture. Virtually all other
ratios are below the industry average, and, more important, they
are trending downward. The deterioration in the gross margin
percentage, while not large, is worrisome. Sales and inventories
have increased substantially, which should ordinarily result in an
improvement in the gross margin percentage as fixed costs are
spread over more units. However, the gross margin percentage has
declined.
Notice particularly that the average age of receivables has
lengthened to 52 daysabout three weeks over the industry averageand
that the inventory turnover is 50% longer than the industry
average. One wonders if the increase in sales was obtained at least
in part by extending credit to high-risk customers. Also notice
that the debt-to-equity ratio is rising rapidly. If the P1,000,000
loan is granted, the ratio will rise further to 1.09 to 1.
In the authors opinion, what the company needs is more equitynot
more debt. Therefore, the loan should not be approved. The company
should be encouraged to make another issue of ordinary stock in
order to provide a broader equity base on which to operate.
Case 4 (Statement Reconstruction Using Ratios)Bulacan
Company
Income Statement
For the Year Ended December 31, 2005
Sales
P140,800
Less: Cost of Sales (4)
84,480Gross Profit
P 56,320
Less: Expenses
46,320Net Income (1)
P 10,000Bulacan Company
Balance Sheet
December 31, 2005A s s e t s
Current Assets:
Cash
P 27,720
Accounts Receivable (5)
28,160
Merchandise Inventory (3)
21,120Total Current Assets (2)
P 77,000
Fixed Assets (8)
55,000Total Assets
P132,000
Liabilities and Equity
Current Liabilities:
Accounts Payable (2)
P 44,000
Equity:
Share Capital (issued 20,000 shares) (6)
P40,000
Retained Earnings
48,000
88,000Total Liabilities and Equity
P132,000Supporting Computations:
(1)Earnings Per Share
=
P0.50=
X (Net Income)
=
P10,000
(2)Current Assets
Pxx
1.75
Current Liabilities xx
1
Working CapitalP33,000
0.75
Current Liabilities
=
P33,000 ( 0.75
=
P44,000
(3)Current Ratio
=
1.27
=
X (Current Assets)
=
P77,000
Quick Ratio
=
1.27
=
X (Current Assets)
=
P55,880
Current AssetsP77,000
Quick Assets 55,800
InventoryP21,120
(4)Inventory turnover
=
4=
X (Cost of Sales)
=
P84,480
(5)Average age of outstanding
=
Accounts Receivable
=
73 days (Average age of
receivables)
=
5
=
5
X (Receivables)
=
P28,160
Another Method:
=73 days
=P28,160 Accounts receivable
(6)Earnings for the year as a percentage of Share Capital
=25%
Share Capital
=P40,000
(7)Current
Fixed
Current Liabilities +
Assets
Assets
= Equity
P77,000 + 0.625X
=P44,000 + X
0.375X
=P33,000
X
=P88,000 Equity
(8)Fixed Assets to Equity
=
0.625
=
0.625
X (Fixed Assets)
=
P55,000
Case 5 (Ethics and the Manager)
Requirement 1
The loan officer stipulated that the current ratio prior to
obtaining the loan must be higher than 2.0, the acid-test ratio
must be higher than 1.0, and the interest on the loan must be no
more than four times net operating income. These ratios are
computed below:
The company would fail to qualify for the loan because both its
current ratio and its acid-test ratio are too low.
Requirement 2
By reclassifying the P45 thousand net book value of the old
machine as inventory, the current ratio would improve, but there
would be no effect on the acid-test ratio. This happens because
inventory is considered to be a current asset but is not included
in the numerator when computing the acid-test ratio.
Even if this tactic had succeeded in qualifying the company for
the loan, we strongly advise against it. Inventories are assets the
company has acquired for the sole purpose of selling them to
outsiders in the normal course of business. Used production
equipment is not considered to be inventoryeven if there is a clear
intention to sell it in the near future. Since the loan officer
would not expect used equipment to be included in inventories,
doing so would be intentionally misleading.
Nevertheless, the old equipment is an asset that could be turned
into cash. If this were done, the company would immediately qualify
for the loan since the P45 thousand in cash would be included in
the numerator in both the current ratio and in the acid-test
ratio.
However, other options may be available. After all, the old
machine is being used to relieve bottlenecks in the plastic
injection molding process and it would be desirable to keep this
standby capacity. We would advise Rome to fully and honestly
explain the situation to the loan officer. The loan officer might
insist that the machine be sold before any loan is approved, but he
might instead grant a waiver of the current ratio and acid-test
ratio requirements on the basis that they could be satisfied by
selling the old machine. Or he may approve the loan on the
condition that the equipment is pledged as collateral. In that
case, Rome would only have to sell the machine if he would
otherwise be unable to pay back the loan.
Case 6 (Financial Ratios for Ordinary Shareholders)
[pesos in thousands]
Requirement (1)
Calculation of the gross margin percentage:
Requirement (2)
Calculation of the earnings per share:
Requirement (3)
Calculation of the price-earnings ratio:
Requirement (4)
Calculation of the dividend payout ratio:
Requirement (5)
Calculation of the dividend yield ratio:
Requirement (6)
Calculation of the return on total assets:
Requirement (7)
Calculation of the return on ordinary shareholders equity:
Beginning balance, shareholders equity (a)
P39,610
Ending balance, shareholders equity (b)
41,080
Average shareholders equity [(a) + (b)]/2
40,345
Average preference shares1,000
Average ordinary shareholders equity
P39,345
Requirement (8)
Calculation of the book value per share:
Case 7 (Financial Ratios for Short-Term Creditors)
Requirement (1)
Calculation of working capital:
Requirement (2)
Calculation of the current ratio:
Requirement (3)
Calculation of the acid-test ratio:Requirement (4)
Calculation of accounts receivable turnover:
Requirement (5)
Calculation of the average collection period:
Requirement (6)
Calculation of inventory turnover:
Requirement (7)
Calculation of the average sale period:
Case 8 (Financial Ratios for Long-Term Creditors)
Requirement (1)
Calculation of the times interest earned ratio:
Requirement (2)
Calculation of the debt-to-equity ratio:
V.Multiple Choice Questions1. A11. C21. B31. C41.C
2. C12. A22. D32. D
3. D13. C23. A33. C
4. B14. B24. C34. A
5. A15. D25. A35. A
6. D16. B26. C36. C
7. C17. A27. D37. A
8. D18. C28. A38. A
9. A19. A29. D39. C
10. B20. C30. A40. C
= 1.17
P22,680
P19,400
=
= P3,280
P22,680 P19,400
=
Current assets Current liabilities
=
Working capital
= P66.80 per share
P41,080 P1,000
600 shares
=
Total shareholders equity Preference shares
Number of ordinary shares outstanding
=
Book value
per share
= 4.9%
P1,980 P60
P39,345
=
Net income Preference dividends
Average ordinary shareholders equity
=
Return on ordinary shareholders equity
= 3.7%
P1,980 + [P800 x (1 0.40)]
(P65,810 + P68,480) / 2
=
Net income + [Interest expense x (1 Tax rate)]
Average total assets
=
Return on total assets
= 2.9%
P0.75
P26.00
=
Dividends per share
Market price per share
=
Dividend yield ratio
= 23.4%
P0.75
P3.20
=
Dividends per share
Earnings per share
=
Dividend payout ratio
= P3.20 per share
P1,980 P60
600 shares
=
Net income Preference dividends
Average number of ordinary shares outstanding
=
Earnings per share
= 34.8%
P23,000
P66,000
=
Gross margin
Sales
=
Gross margin percentage
= 8.1
P26
P3.20
=
Market price per share
Earnings per share
=
Price-earnings ratio
= 2.9 (rounded)
P1,200,000
P420,000
=
Current assets
Current liabilities
=
= 1.04 (rounded)
Current ratio
= 1.8 (rounded)
P290,000
P164,000
Current rate =
Current assets
Current liabilities
Current ratio =
Acid-test ratio =
Cash + Marketable securities + Accounts receivable
Current liabilities
Acid-test ratio =
P80,000 + P0 + P460,000
P520,000
= 1.04 to 1 (rounded)
= 2.9 to 1 (rounded)
P1,200,000
P420,000
Current rate =
Current assets
Current liabilities
Current ratio =
Gross margin
Sales
= 40%
P840,000
P2,100,000
=
=
= 2.45 to 1
P490,000
P200,000
Current assets
Current liabilities
=
= 0.91 to 1 (rounded)
P181,000
P200,000
Quick assets
Current liabilities
=
= 14 times
P2,100,000
P150,000
Sales
Average accounts receivables
= 26.1 days (rounded)
365 days
14 times
= 81.1 days to turn (rounded)
365 days
4.5 times
=
= 4.5 times
P1,260,000
P280,000
Cost of goods sold
Average inventory
=
= 0.63 to 1 (rounded)
P500,000
P800,000
Total liabilities
Total equity
=
= 6.0 times
P180,000
P30,000
Earnings before interest
and income taxes
Interest expense
=
= P40 per share
P800,000
20,000 shares*
Equity
Ordinary shares outstanding
=
= P5.25 per share
P105,000
20,000 shares
Net income to ordinary shares
Average ordinary shares outstanding
=
= 60%
P3.15
P5.25
Dividends paid per share
Earnings per share
=
= 5%
P3.15
P63.00
Dividends paid per share
Market price per share
=
= 12.0
P63.00
P5.25
Market price per share
Earnings per share
Return on total assets
=
Net income + [Interest expense x (1 Tax rate)]
Average total assets
P105,000 + [P30,000 x (1 0.30)]
(P1,100,000 + P1,300,000)
=
=
= 10.5%
P126,000
P1,200,000
=
= 13.8% (rounded)
P105,000
P762,500
P105,000
(P725,000 + P800,000)
=
Net income preference dividends
Average ordinary shareholders equity
=
Return on ordinary shareholders equity
Net Income
Ordinary Shares Outstanding
X
20,000
Current Assets
Current Liabilities
X
44,000
Quick Assets
Current Liabilities
X
44,000
Cost of Sales
Ave. Inventory
X
P21,120
Quick Assets
Current Liabilities
365
5
Net Sales
Average Receivables
P140,800
X
P140,800
365
P10,000
Share Capital
+
Fixed Assets
Equity
X
P140,800
= 0.70 (rounded)
P70,000 + P0 + P50,000
P164,000
Acid-test ratio =
Cash + Marketable securities + Accounts receivable
Current liabilities
Acid-test ratio =
P80,000 + P0 + P460,000 + P0
P520,000
=
Cash + Marketable securities
+ Accounts receivable + Short-term notes
Current liabilities
=
Acid-test ratio
=
= 5.0
P20,000
P80,000 x 0.10 x (6/12)
Net operating income
Interest on the loan
= 2.0 (rounded)
P290,000 + P45,000
P164,000
Current rate =
Current assets
Current liabilities
Current ratio =
= 0.70 (rounded)
P70,000 + P0 + P50,000
P164,000
Acid-test ratio =
Cash + Marketable securities + Current receivables
Current liabilities
Acid-test ratio =
= 1.00 (rounded)
P70,000 + P0 + P50,000 + P45,000
P164,000
Acid-test ratio =
Cash + Marketable securities + Current receivables
Current liabilities
Acid-test ratio =
= 2.0 (rounded)
P290,000 + P45,000
P164,000
Current rate =
Current assets
Current liabilities
Current ratio =
Current assets
Current liabilities
=
Current ratio
= 0.52
P1,080 + P0 + P9,000 + P0
P19,400
Acid-test ratio =
Cash + Marketable securities
+ Accounts receivable + Short-term notes
Current liabilities
Acid-test ratio =
= 8.5
P66,000
(P6,500 + P9,000) / 2
Acid-test ratio =
Sales on account
Average accounts receivable balance
=
Accounts receivable
turnover
=
Average collection
period
365 days
8.5
Acid-test ratio =
365 days
Accounts receivable turnover
= 42.9 days
=
Inventory
turnover
P43,000
(P10,600 + P12,000) / 2
Acid-test ratio =
Cost of goods sold
Average inventory balance
= 3.8
= 96.1 days
=
Average sale
period
365 days
3.8
Acid-test ratio =
365 days
Inventory turnover
= 5.1
=
Times interest earned ratio
P4,100
P800
Acid-test ratio =
Earnings before interest expense
and income taxes
Inventory expense
= 0.67
=
Debt-to-equity
ratio
P27,400
P41,080
Acid-test ratio =
Total liabilities
Shareholders equity
5-15-385-39