dividend decision sol

Upload: pravinnmahajan

Post on 03-Apr-2018

216 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/29/2019 Dividend Decision Sol

    1/25

    DIVIDEND DECISION

    Q1 a. Market price per share of the company at the end of the year (i.e P1)

    i. When dividend not paid

    P0 =

    150 =

    P1 = 150( 1.12) - 0

    P1 = 168

    ii. When Dividend paid

    P0 =

    150 =

    P1 = 150( 1.12) - 8

    P1 = 160

    b. New shares to be issued by the company (i.e m)

    i. When dividend not paid

    m =

    =

    = 1,19,047.619047 shares

    ii. When dividend paid

    m =

    =

    = 1,75,000 shares

    c. Value of Firm (i.e nP0)

    i. When dividend not paid

    nP0 =

    =

    = Rs 1500 lakh

    ii. When dividend paid

    nP0 =

    =

    = Rs 1500 lakh

    Thus market value of the Firm is same (Rs 1500 lakh) whether dividend is paid or not

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    2/25

    Q2 a. Market price per share of the company at the end of the year (i.e P1)

    I When dividend not paid

    P0 =

    125 =

    P1 = 125( 1.08) - 0P1 = 135

    ii When Dividend paid

    P0 =

    125 =

    P1 = 125( 1.08) - 6

    P1 = 129

    b. New shares to be issued by the company (i.e m)

    i. When dividend not paid

    m =

    =

    = 2962.962962 shares

    ii. When dividend paid

    m =

    =

    = 4961.240310 shares

    c. Value of Firm (i.e nP0

    )

    i. When dividend not paid

    nP0 =

    =

    = Rs 50 lakh

    ii. When dividend paid

    nP0 =

    =

    = Rs 50 lakh

    Thus market value of the Firm is same (Rs 50 lakh) whether dividend is paid or not

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    3/25

    Q3 a. Market price of share according to MM approach

    i. When dividend not paid

    P0 =

    15 =

    P1 = 15( 1.14) - 1.35

    P1 = 15.75

    ii. When Dividend paid

    P0 =

    15 =

    P1 = 15( 1.14) - 0

    P1 = 17.10

    b. Expected return after tax

    i. If dividend paid

    Dividend Received = Rs 1.35

    Dividend after ordinary tax = 1.35 ( 10.3 )

    = 0.945

    Capital gains = 15.7515

    = 0.75

    Capital gains after tax = 0.75( 10.26)

    = 0.555

    Total Income after Tax = 0.945 + 0.555

    = 1.5

    Investment = Rs 15

    Rate of Return = x 100

    = 10%

    ii. If dividend paid

    Capital gains = 17.1015

    = 2.1

    Capital gains after tax = 2.1( 10.26)

    = 1.554

    Investment = Rs 15

    Rate of Return = x 100

    = 10.36%

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    4/25

    Q4If r = 20% ( i.e r > ke)

    1. DP ratio 10% i.e b = 90 %

    P0=

    =

    = Rs 180

    2. DP ratio 40% i.e b = 60 %

    P0=

    =

    = Rs 160

    3. DP ratio 80% i.e b = 20 %

    P0=

    =

    = Rs 120

    4. DP ratio 100% i.e b = 0 %

    P0=

    =

    = Rs 100

    If r = 10% ( i.e r = ke)

    1. DP ratio 10% i.e b = 90 %

    P0=

    =

    = Rs 100

    2. DP ratio 40% i.e b = 60 %

    P0=

    =

    = Rs 100

    3. DP ratio 80% i.e b = 20 %

    P0=

    =

    = Rs 100

    4. DP ratio 100% i.e b = 0 %

    P0=

    =

    = Rs 100

    If r = 8% ( i.e r < ke)

    1. DP ratio 10% i.e b = 90 %

    P0=

    =

    = Rs 84

    2. DP ratio 40% i.e b = 60 %

    P0=

    =

    = Rs 88

    3. DP ratio 80% i.e b = 20 %

    P0=

    =

    = Rs 96

    4. DP ratio 100% i.e b = 0 %

    P0=

    =

    = Rs 100

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    5/25

    Q5 E= Rs 6, kE= 10%, r= 20% , DP = 30%

    P0 =

    =

    = Rs 102

    According to Walter model, if r > KE, optimum DP ratio is 0% i.e Retention ratio should be 100%.

    In given question DP is 30%, so it is not optimum ratio

    Q6 Earnings of company = Rs 10,00,000

    No. of shares = 2,00,000

    EPS = Rs 5

    DP ratio = 60%

    Dividend per share = Rs 3 per share

    i. Market value per share as per Walters model

    P0 =

    =

    = Rs 34.26

    ii. According to Walter model, if r > KE, optimum DP ratio is 0% i.e Retention ratio should

    be 100%. If DP ratio is 0% then MP will be

    P0 =

    =

    = Rs 52.083

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    6/25

    Q7 Statement of EPS

    Earnings 30,00,000

    Less Preference dividend

    12 % of 100 lakhs 12,00,000

    Earnings for equity share holders 18,00,000

    No. of shares 3,00,000

    EPS Rs 6 per share

    r = 20%

    KE =

    PE =

    KE =

    = x 100 = 14.285714%

    Dividend per share if MP is Rs 42 per share

    P0 =

    42 =

    42 x 0.14285714 = d +

    6 = d + 8.4 - d

    68.4 = d ( 1 - )

    - 2.4 = - d ( 0.40)

    d =

    d = 6

    DP ratio = x 100

    = 100 %

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    7/25

    Q8 Earnings Rs 2,00,000

    No. of shares 20,000

    EPS Rs 10 per share

    Total dividend Rs 1,50,000

    Dividend per share Rs 7.5 Current DP ratio 75%

    KE =

    = = 0.08 or 8%

    r = x 100

    = x 100

    = 10%

    If DP ratio is 75%, then according to Walter model MP of share is

    P0 =

    =

    = Rs 132.81

    According to Walter model if r > KE , then optimal dividend policy would be to pay Zero dividend.

    Thus DP ratio 75% is not an optimum dividend policy. If no dividend is paid MP will be

    P0 =

    =

    = Rs 156.25

    So, MP can be increased by adopting a Zero dividend policy

    ii. Companys Dividend policy will have no effect on the market value of share if r = K E,

    i.e KE= 10%, And since PE =

    So, PE at which dividend policy has no effect on market value of firm is = 10 times

    iii. IF PE is 8 instead of 12.5, then which is the inverse of PE ratio would be 12.5 (i.e ) and in

    such a situation KE> r and Market price as per Walter model would be

    P0 =

    =

    = Rs 76

    Since r < KE , optimum DP ratio will be 100%

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    8/25

    Q9 Market price of share

    Walter model P0 =

    =

    = Rs 55

    Gordon Model P0 =

    =

    = Rs 60

    Q10 MP per share according to Gordon Model

    Book value per share = Rs 137.80Return on Equity = 15%

    Thus earnings = 15% x 137.80

    = Rs 20.67

    DP Ratio = 1 - 0.6

    = 0.4 or 40%

    P0 =

    =

    = Rs 91.87

    MP per share according to Walter Model

    P0 =

    =

    = Rs 103.35

    MP per share according to perpetual growth model

    P0 =

    =

    = Rs 91.89

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    9/25

    Q11 a. MP of share = Rs 40

    EPS = Rs 12 per share

    DP ratio = 45%

    b = 10.45 = 0.55

    r = 14%

    P0 =

    40 =

    = + 0.077

    = 0.212 or 21.2%

    b. Dividend distributed during the year = 10 Lakh x 10 x 0.20

    = Rs 20 lakh

    Dividend per share =

    = Rs 20 per share

    Value of share = P0 =

    =

    = Rs 156.923

    Q12 According to Linter model

    Current Year dividend = ( 1 - A) x Last Year Dividend + EPS X DP ratio x A

    a. Last year Dividend = Rs 9.8

    Adjustment 45%Pay out ratio 60%

    EPS Rs 20

    Current year dividend = ( 10.45) 9.8 + 20 x 0.6 x 0.45

    = Rs 10.79

    b. If Adjustment is 20%

    Current year dividend = ( 10.2) 9.8 + 20 x 0.6 x 0.2

    = Rs 10.24

    Q13 According to Linter model

    Current Year dividend = ( 1 - A) x Last Year Dividend + EPS X DP ratio x A

    Last year Dividend = Rs 1.2

    Adjustment 0.7

    Pay out ratio 0.6

    EPS Rs 3

    Current Year dividend = ( 10.7) 1.20 + 3 x 0.6 x 0.7

    = Rs 1.86

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    10/25

    Q14 According to Linter model

    Current Year dividend = ( 1 - A) x Last Year Dividend + EPS X DP ratio x A

    Last year Dividend = Rs 5

    Adjustment 0.5

    Pay out ratio 70%

    EPS Rs 10

    Current Year dividend = ( 10.5) 5 + 10 x 0.7 x 0.5

    = Rs 6

    If incremental dividend to be maintained is 70%

    Current Year dividend = ( 10.7) 5 + 10 x 0.7 x 0.7

    = Rs 6.4

    If incremental dividend is 30%

    Current Year dividend = ( 10.3) 5 + 10 x 0.7 x 0.3

    = Rs 5.6

    Q15 a. According to residual approach, current years profits or earnings can be used for

    financing capital expenditure and after financing capital expenditure, balance is

    distributed as dividend

    Current year profit = x 20

    = Rs 600,00,000

    So, capital expenditure of Rs 600,00,000 can be incurred without raising additional equity

    b. i. Equity FundsESC 300,00,000

    Reserves 1500,00,000

    1800,00,000

    Debt

    12% debt 1000,00,000

    15% debt 200,00,000

    1200,00,000

    Debt equity ratio = 12 : 18

    = 2 : 3

    Capital expenditure = 550 lakh

    Raised from equity

    reserves = 550 lakh x

    = Rs 330 lakh

    Raised from debt = Rs 220 lakh

    Dividend distribution = Rs 600 lakhRs 330 lakh

    = Rs 270 lakh

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    11/25

    ii. Dividend distribution without bothering about capital structure

    Rs 600 lakh550 lakh

    = Rs 50 lakh

    c. If capital expenditure is Rs 800 lakh

    i. Dividend distribution without affecting capital structure

    Debt equity ratio = 2: 3

    Capital Expenditure financed by equity reserves

    800 lakh x = Rs 480 lakh

    Dividend distribution = 600 lakh480 lakh

    = 120 lakh

    Dividend per share = = Rs 4 per share

    ii. Dividend distribution without bothering about capital structure

    Since capital expenditure of Rs 800 lakh is more than available profit of

    Rs 600 lakh, so nil dividend

    Q16 i. Statement of Dividend per share and external financing under residual approach

    Particulars 1 2 3 4

    Profit after tax 40 45 50 35

    Capital expenditure 10 50 20 50

    Profit for distribution 30 - 30 -

    Dividend per share

    (no of shares 8 crore) 3.75 - 3.75 -External financing - 5 - 15

    ii Statement of Dividend per share and external financing if Debt equity ratio

    of 7:3 is to be maintained

    Particulars 1 2 3 4

    Profit after tax 40 45 50 35

    Capital expenditure 10 50 20 50

    Capital Expenditure from equity 10 x = 3 50 x = 15 20 x = 6 50 x = 15

    PAT for distribution 37 30 44 20

    Dividend per share = 4.625 = 3.75 = 5.5 = 2.5

    External financing 103 = 7 5015 = 35 206 = 14 5015 = 35

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    12/25

    iii. Statement of Dividend per share and external financing required

    if Dividend Pay-out ratio is 40%

    Particulars 1 2 3 4

    Profit after tax 40 45 50 35

    Capital expenditure 10 50 20 50

    Profit for dividend (40%) 16 18 20 14

    Dividend per share = 2 = 2.25 = 5.5 =2.5

    Profit for capital exp. 24 27 30 21

    External financing - 23 - 29

    iv. Statement of Dividend per share and external financing if DP ratio

    is 30% and minimum dividend per share to be Rs 1.5 per share

    Particulars 1 2 3 4Profit after tax 40 45 50 35

    Capital expenditure 10 50 20 50

    Total dividend, if div per share

    is Rs 1.5 per share 12 12 12 12

    Total dividend if

    DP ratio is 30% 12 13.5 15 10.5

    Dividend payable 12 13.5 15 12

    Dividend per share 1.5 1.6875 1.875 1.5

    Profit for cap exp. 28 31.5 35 23

    External financing - 18.5 - 27

    v. I II III IV

    Div per share 3.75 16.375 8.5 6.5625

    Total Dividend 60 cr 131 cr 68 cr 52.5 cr

    External financing 20 cr 91 cr 52 cr 45.5 cr

    In case II both shareholders and Financial institutions will be happy

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    13/25

    Q17 Statement of Current market Price

    A B

    Market value of share after 1 year 640 600

    Less Current market price p q

    Capital gains 640p 600q

    Less tax on capital gains @ 10% 640.10p 600.10q

    Capital gains after tax (640p)(640.10p) (600q)(60q)

    = Rs 5760.90p = Rs 5400.90q

    Dividend receivable - Rs 40

    Less tax on dividend 15% - Rs 6

    Dividend income after tax - 406 = Rs 34

    Return on investment in shares Rs 5760.90p 5400.90q + 34

    Return on investment 16% 16%

    Current MP 0.16 = 0.16 =

    p = 543.40 p = 541.51

    Q18 Statement of cash flow if dividend distributed Now

    Earnings per share Rs 200

    Dividend Pay out Rs 60

    No. of share outstanding 2 crore

    Total dividend pay-out ( 60 x 2crore) 12000 lakh

    Less Dividend distribution tax x 12,000 1655.17 lakh

    Amount received by investors Rs 10344.83 Lakh

    Amount invested in Bank Rs 10344.83 lakh

    Interest on Bank deposits 9%

    Personal Income tax at 25% on 9% interest 2.25%

    Effective interest rate on deposits 6.75%

    Post maturity value of deposits

    10344.83 x (1.0675)3 Rs 12,584.49 lakh

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    14/25

    Statement of cash flow if dividend distributed 3 years later

    Earnings per share rs 200

    Dividend pay-out (200 x 0.3) Rs 60

    No of shares outstanding 2 crore

    Total amount payable for dividend pay-out Rs 12000 lakh

    Amount invested in Bank by MPL Rs 12000 lakh

    Interest on Bank deposits 11%

    Corporate tax rate on Interest 34% of 11% 3.74%

    Effective Interest rate 7.265

    Maturity value of deposits 12000 lakh (1 + 0.0726)3 14,808 lakh

    Less dividend distribution tax 14,808 lakh x 2042.48 lakh

    Amount available for investors 12,765.52 lakh

    It is better for company to retain the dividend payout and invest the same in Bank and

    distribute after 3 years, as it yields higher return to investors

    Q19 d0 = Rs 2

    g = 5%

    KE = 10( 10.3) = 7%

    Current Market price P0 =

    Before budget announcement = = Rs 42

    After Budget announcement = = rs 94.50

    Q20 If the company invests Rs 1000 in Market

    Pre tax rate of return on investment = 8%

    Corporate tax rate = 36.75%

    Effective rate of return on investment = 8(1-0.3675)

    = 5.06%

    Matured value of deposit = 1000(1.0506)5

    = Rs 1279.93

    Dividend payable = Rs 1279.93

    Less dividend distribution tax 12.5% = Rs 142.21 1279.93 x

    Amount available to shareholders = Rs 1137.72

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    15/25

    If dividend is distributed Now

    Dividend to be distributed Rs 1000

    Dividend distribution tax 1000 x Rs111.11

    Amount available to shareholders Rs 888.89

    Amount invested in bank for 5 years Rs 888.89

    Rate of Interest 8%

    Income tax rate for shareholders 30

    Effective ROI 8 ( 10.3)

    5.6%

    Amount in the hands of investors 888.89(1.056)5

    Rs 1167.26

    Company should distribute dividend today and shareholder should invest in bank, as it will

    increase yield of shareholders

    Q21 i. Statement of Post tax return of A

    Amount invested Rs 100

    Dividend paid by co. Rs 15

    Tax on dividend 30% Rs 4.5

    Dividend income after tax Rs 10.50

    Return after tax x 100 10.50%

    ii. Statement of Post tax return on share of B

    Amount invested Rs 100

    Appreciation in value of share 15% p.a ( assumed compounded)MP of share after 2 years 100(1.15)

    2Rs 132.25

    Capital gain 32.25

    Tax on capital gain 30% x 32.25 Rs 9.675

    Capital gain after tax Rs 22.575

    Return after tax x 100 22.575 5 for 2 years i.e 11.2875% p.a

    iii. Statement of Post tax return of A (if tax on dividend is 10%)

    Amount invested Rs 100

    Dividend paid by co. Rs 15

    Tax on dividend 10% Rs 1.5

    Dividend income after tax Rs 13.50

    Return after tax x 100 13.50%

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    16/25

    Statement of Post tax return on share of B (if tax on capital gains 15%)

    Amount invested Rs 100

    Appreciation in value of share 15% p.a ( assumed compounded)

    MP of share after 2 years 100(1.15)2

    Rs 132.25

    Capital gain 32.25

    Tax on capital gain 15% x 32.25 Rs 4.8375

    Capital gain after tax Rs 27.4125

    Return after tax x 100 27.4125 % for 2 years i.e 13.706% p.a

    Q22 Current market price of share is present value of all future dividends. Co is paying Rs 13 per

    share indefinitely

    Current market price =

    = Rs 144.44

    Q23 Current market price of share is present value of all futuredividends.

    Co is planning to pay ( 5 x 1.2) Rs 6 per share indefinitely

    Current market price =

    = Rs 30

    Q24 Current market price of share is present value of all future dividends.

    If life expectancy of MD is 20 years, then company will pay dividend of Rs 30 per share

    indefinitely from year 21

    Current market price = x 0.149

    = Rs 44.70

    Market Price of share if company pays a dividend of Rs 5 per share indefinitely

    Current market price =

    = Rs 50 per share

    Thus if MDs dividend policy is adopted Value of share is reduced by Rs 5.30 per share

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    17/25

    Q25 a. Current market price of share is present value of all future dividends.

    P0 =

    = = Rs 30

    B i. Earning Price Model

    P0 =

    = = Rs 32.786

    If Current market price per share is Rs 35 , share is overvalued

    ii According to PE model

    PE =

    = = 9.524 times

    Current market price = PE x EPS

    = 9.524 x 2.25

    = Rs 21.429

    Q26 a. Growth rate of dividends

    d5 = d1( 1 + g)4

    14.03 = 10.7 ( 1 + g )4

    ( 1 + g) =

    g = 1.07001

    = 0.07 or 7%

    b. Cost of Equity on old shares

    KE = + g

    = + 0.07

    = 19%

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    18/25

    c. Cost of equity of new shares

    KE = + g

    = + 0.07

    = 19.38 %

    Q27 d0 = Rs 2

    g = 5%

    Ke = 15.5%

    a. MP If g is 5%

    P0 =

    = = Rs 20

    b. MP if g is 8%

    P0 =

    = = Rs 28.8

    c. MP if g is 3%

    P0 =

    = = Rs 16.48

    Q28 Growth rate12 year = 12%

    34 year = 10%

    From 5thyear = 8%

    d0 = Rs 1.50 r = 16%

    Current Market price or intrinsic value of share is Present value of all future dividends

    Current market price = Present value of d1to d4 + Present value of P4

    = 1.68 x 0.862 + 1.88 x 0.743 + x 0.552

    + 2.068 x 0.640 + 2.274 x 0.552= 5.42 + 16.94

    = 22.36

    (PTO)

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    19/25

    Price at the end of 1st, 2nd, 3rd, 4th, 5thyear

    Year 1 P0 =

    22.36 =

    P1 = 24.257

    Year 2 P1 =

    24.257 =

    P2 = 26.25812

    Year 3 P2 =

    26.25812 =

    P3 = 28.3914

    Year 4 P3 =

    28.3914 =

    P4 = 30.66

    Year 5 P4 =

    30.66 =

    P5 = 33.10

    Q29 d0 = 3.50

    g = 6%

    r = 15%

    Intrinsic value of share P0 =

    = = Rs 41.222

    If Current market price is Rs 50, g is

    P0 =

    50 =

    7.5 - 50g = 3.5 + 3.5g

    53.5 g = 4

    g = = 0.0748 or 7.48%

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    20/25

    Q30 Growth rate

    12 years 10% d0 = Rs 5

    35 years 12% r = 17.5%

    67 12.50%

    Above 7 11%

    Current market price is present value of all future outflows

    Year Dividend / outflow factor Present value / Price

    1 5.50 0.851 4.681

    2 6.05 0.724 4.380

    3 6.776 0.616 4.174

    4 7.589 0.525 3.984

    5 8.5 0.446 3.791

    6 9.5625 0.380 3.634

    7 10.758 0.323 3.475

    7 = 183.714 0.323 59.340

    Current market price 87.459

    Q31 earnings - 2.4 lacs

    Shares - 1 lac

    KE - 12%

    i. MP if all earnings are distributed as dividend

    PE =

    = = 8.333 times

    PE =

    8.333 =

    Price = 8.333 x 2.4 = Rs 20

    ii. If dividend payout is 50 % and earnings and dividends likely to grow by 8%

    CMP =

    = Rs 32.40

    iii. Earnings and dividends grow at 10% for 2 years and at 4 % thereafter

    Year Dividend factor Present value

    1 2.4 x 1.1 = 2.64 0.893 2.358

    2 2.904 0.797 2.314

    2 = 37.752 0.797 30.088

    Market price 34.76

    or

    CMP =

    = Rs 20

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    21/25

    Q32 E0 = 2 Growth rate of EPS DP ratio

    14 years 20% ------ 25%

    58 years 12% ------ 40%

    Above 8 years 6% ------ 50%

    At the end of 8thyears PE ratio is 8.5 times, EPS in denominator is of 9thyear

    i. Statement of annual EPS and DPSYear EPS DPS

    1 2.4 0.6

    2 2.88 0.72

    3 3.456 0.864

    4 4.1472 1.0368

    5 4.645 1.858

    6 5.2024 2.081

    7 5.827 2.331

    8 6.526 2.6104

    9 6.918 3.459

    Current market price is PV of all future dividendsPE (of 8

    thyr using 9

    thyr EPS) = 8.5

    Price at the end of 8 thyr = PE (8thyr) x EPS (9thyr)

    = 8.5 x 6.918

    = Rs 58.803

    Current Market Price = Present value of d1 - d8 + Present value of MP at the

    End of 8thyear

    = 0.6 x 0.877 + 0.72 x 0.769 + 58.803 x 0.351

    0.864 x 0.675 + 1.0368 x 0.592

    1.858 x 0.519 + 2.081 x 0.456

    2.331 x 0.4 + 2.6104 x 0.351

    = 6.039 + 20.640= Rs 26.68

    b. Expected rate of Return, when stock price is Rs 30

    Rate of return will be that rate at which present value of cash outflow (dividend) is equal

    to cash inflow (MP) i.e rate at which PV of all dividend is $ 30

    Present value of all cash outflows at 14% = 26.68

    Present value of cash outflow at 10% = 0.6 x 0.909 + 0.72 x 0.826 +

    0.864 x 0.753 + 1.0368 x 0.683 + 1.858

    x 0.620 + 2.081 x 0.564 + 2.331 x 0.513

    2.6104 x 0.467 + 58.803 x 0.467= Rs 34.70

    Expected rate of return is

    = 14 - x 4

    = 12.344%

    14%------------26.68

    ? ------------- 30

    10%------------34.70

    For diff of IRR of 4%, change in price is

    8.02, for diff in rate of 3.32 Change in

    price is 14 - x 4

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    22/25

    Q33 PE ratio = 7.5

    Retained earnings Rs 3 (37.5%)

    Total earnings = Rs 8 per share Div per sh = 83 = 5

    i. MP = PE x EPS

    = 7.5 x 8

    = Rs 60

    KE = + g

    = + 0.12

    = 21.33%

    ii. P0 =

    =

    = Rs 67.80

    iii. P0 =

    =

    = Rs 191.67

    Q34 Statement of profit after Tax

    Operating Profit 25,00,000

    Less Interest on secured loan 3,75,000 ( 25 lac x 0.15)

    Interest on unsecured loan 1,25,000 (10,00,000 x 0.125)

    Profit before tax 20,00,000

    Tax 10,00,000

    Profit after tax 10,00,000

    Number of equity shares 2,50,000

    EPS 4

    PE ratio (given) 12.5

    Value of share 4 x 12.5 Rs 50

    Q35 EPS0 = Rs 5 Growth rate Past 4 years 4%

    DPS0 = Rs 2 Future 2%

    Current PE = 7 times = 14%

    i. Current MP P0 =

    = = Rs 17

    Estimated PE ratio = = 3.4 times

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    23/25

    ii. Current PE ratio = 7 times

    Current EPS = 5

    Actual price in the market = 7 x 5 = Rs 35

    P0 =

    35 =

    35 (0.14 - g) = 2 ( 1 + g)

    4.9 - 35g = 2 + 2g

    37 g = 2.9

    g = 0.0784 or 7.84%

    Q36 d1 Rs 2 per share

    g 7%

    RF 9%

    r 13% 1.5 , likely to increase to 1.75

    KE = RF+ ( RM - RF)

    = 9 + 1.5 (139)

    = 15%

    P0 =

    = = Rs 26.75

    If increased to 1.75

    KE = RF+ ( RM - RF)

    = 9 + 1.75 (139)

    = 16%

    P0 =

    = = Rs 23.778

    Q37 RF = 10% d (2002) = d7 = Rs3

    RM- RF= 5% d (1996) = d1 = Rs 2.115

    = 1.6

    Growth rate d7 = d1( 1 + g )6

    3 = 2.115 ( 1 + g)6

    g = - 1

    = 0.06 or 6%

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    24/25

    Cost of Equity = RF+ ( RM - RF)

    = 10 + 1.6 (5 )

    = 18%

    P0 =

    = = Rs 26.5

    Q38 i. d1 = Rs 7

    DP ratio = (10.3)

    = 0.7

    EPS = = Rs 10

    ii. g = b.r

    0.06 = 0.3 x r

    r = = 0.2 or 20%

    iii. Value of share Value of share without + Growth

    (along with growth = growth opportunities opportunities

    Opportunities)

    = + Vg

    = + Vg

    175 = 100 + Vg

    Vg = 175 - 100

    = Rs 75

    Q39 KE = 15%

    P0 = Rs 80 ( after growth)

    Value of growth opportunities = Rs 20

    Value of share without growth = Rs 80Rs 20 = Rs 60

    Value of share Value of share without + Growth

    (along with growth = growth opportunities opportunities

    Opportunities)

    = + Vg

    80 = + 20

    60 =

    EPS = 60 x 0.15

    = Rs 9

    Earning Price Ratio = = = 0.1125

    PRAVINN

    MAHAJAN

    CA CLASESS

  • 7/29/2019 Dividend Decision Sol

    25/25