In: Accounting
You bought 1000 shares of Micro, Inc. at 45. The stock paid a $1.35 annual dividend in the year when you purchased the stock. In subsequent years, the dividend was increased 6 percent a year. The stock price stayed at 45 for the first year and then rose 13 percent a year. If you participated in the firm’s dividend reinvestment plan, calculate the value of your stock investment after 3 years. Calculate your HPR if you sold the stock at the end of 3 years.
Based on the information in #1, calculate the value of your stock investment plus the total cash received after 3 years if you had chosen to take the dividends in cash and not participate in the dividend reinvestment plan. Calculate your HPR if you sold the stock at the end of 3 years.
Calculation of HPR If we participated in the firm’s dividend reinvestment plan | ||||
Particulars | Year 0 | Year 1 | Year 2 | Year 3 |
Dividend per share | 1.35 | 1.431 | 1.51686 | |
Shares at beginning | 1000 | 1000 | 1030 | 1058 |
Dividend for shares held | 1350 | 1473.93 | 1604.838 | |
Price | 45 | 45 | 50.85 | 57.4605 |
Equivalent Shares | 30 | 28.98584 | 27.92941 | |
Shares issued under reinvestment plan | 30 | 28 | 27 | |
Cash paid for difference as shares can not be issued in decimals | 50.13 | 53.40438 | ||
Shares at end | 1000 | 1030 | 1058 | 1085 |
Value of holding | 45000 | 46350 | 53799.3 | 62344.64 |
(Sale Value) | ||||
Holding Period Return = [(End Of Period/Sales Value − Initial Value)+ Income]/ Initial Value *100 |
||||
=[(62344.64-45000)+50.13+53.40]/45000*100 | 38.77% | for 3 year | ||
Holding Period Return p.a. | 12.92% | p.a | ||
If we have chosen to take the dividends in cash and not participate in the dividend reinvestment plan. | ||||
Particulars | Year 0 | Year 1 | Year 2 | Year 3 |
Dividend per share | 1.35 | 1.431 | 1.51686 | |
Shares at beginning | 1000 | 1000 | 1000 | 1000 |
Dividend for shares held | 1350 | 1431 | 1516.86 | |
Price | 45 | 45 | 50.85 | 57.4605 |
Shares at end | 1000 | 1000 | 1000 | 1000 |
Value of holding | 45000 | 45000 | 50850 | 57460.5 |
(Sale Value) | ||||
Holding Period Return = [(End Of Period/Sale Value − Initial Value)+ Income]/ Initial Value *100 |
||||
=[(57460.5-45000)+1350+1431+1516.86]/45000*100 | 37.24% | for 3 year | ||
Holding Period Return p.a. | 12.41% | p.a |
Since the stock price has been increasing, Dividend Re investment plan is better.