Question

In: Finance

On 31 December 2018, The Hiya Magazine company reported the composition of their source of capital...

On 31 December 2018, The Hiya Magazine company reported the composition of their source of capital as presented in the following table:

Source of capital

Amount ($)

Bank loan (interest 10%)

200,000

Bonds (coupon rates 12%, will be matured in 3 years, the current YTM is 13%)

450,000

Preferred shares (9%, par value $100)

175,000

Common (Ordinary) shares (par value $10, the last dividend paid was $3.5 per share)

575,000

Total capital

1,4000,000

The company is in 25% marginal tax rate and its dividend grows by 5% yearly. Currently, company preference shares and common shares are traded at $115 and $23, respectively.

Ques tion:

  1. How does capital structure of the company affect its cost of capital? (4%)

  2. Calculate the after-tax cost of capital of the bank loan! (3%)

  3. Calculate the after-tax cost of capital of the company bonds! (3%)

  4. Calculate the cost of capital of company preferred shares! (3%)

  5. Calculate the cost of capital of company common shares! (3%)

  6. Calculate the company weighted average of cost of capital (WACC)! (5%)

  7. How does company use the WACC for? (4%)

Solutions

Expert Solution


Related Solutions

Chang Company reported the following for the year ended December 31, 2018:
Chang Company reported the following for the year ended December 31, 2018: Gross sales revenue                                                                                                    $750,000 Sales returns                                                                                                               $ 30,000 Cost of goods sold                                                                                                     $250,000 Selling and administrative expenses                                                                             $100,000 Gain on disposal of the battery division; considered a discontinued operation                  $ 20,000 Loss from operations of the battery division                                                                  $ 60,000 Interest expense                                                                                                          $ 40,000 Gain on the sale of a fixed asset                                                                                    $ 10,000 Assume...
. At December 31, 2018, Garvey Company reported this information on its balance sheet.                          Accounts...
. At December 31, 2018, Garvey Company reported this information on its balance sheet.                          Accounts Receivable                             $ 960,000             Less: Allowance for Doubtful Accounts                       78,000     During 2019, the company had the following transactions related to receivables.             1. Sales on account                                                          $3,600,000             2. Sales returns and allowances                                             50,000             3. Collection of account receivables                               3,100,000             4. Write-offs of account receivable deemed uncollectible                   92,000             5. Recovery of bad debts previously written off as uncollectible       28,000                     Instructions: (a)  Prepare the journal entries to record each of these five transactions. Assume that...
Holmes Company reported the following balance sheets at December 31, 2017 and 2018: ($ in millions)...
Holmes Company reported the following balance sheets at December 31, 2017 and 2018: ($ in millions) December 31, 2018 2017 Cash $ 45 $ 40 Accounts receivable 170 175 Inventory 250 230 Fixed assets 500 400 Accumulated depreciation (150 ) (120 ) Total assets $ 815 $ 725 Accounts payable $ 100 $ 80 Long-term debt 455 425 Common stock 50 50 Retained earnings 280 200 Treasury stock (70 ) (30 ) Total liabilities and stockholders' equity $ 815 $...
Corning-Howell reported taxable income in 2018 of $140 million. At December 31, 2018, the reported amount...
Corning-Howell reported taxable income in 2018 of $140 million. At December 31, 2018, the reported amount of some assets and liabilities in the financial statements differed from their tax bases as indicated below: Carrying Amount Tax Basis Assets Current Net accounts receivable $ 14 million $ 20 million Prepaid insurance 32 million 0 Prepaid advertising 7 million 0 Noncurrent Investments at fair value with changes in OCI* 6 million 0 Buildings and equipment (net) 380 million 290 million Liabilities Current...
Corning-Howell reported taxable income in 2018 of $190 million. At December 31, 2018, the reported amount...
Corning-Howell reported taxable income in 2018 of $190 million. At December 31, 2018, the reported amount of some assets and liabilities in the financial statements differed from their tax bases as indicated below: Carrying Amount Tax Basis Assets Current Net accounts receivable $ 10 million $ 12 million Prepaid insurance 37 million 0 Prepaid advertising 7 million 0 Noncurrent Investments at fair value with changes in OCI* 6 million 0 Buildings and equipment (net) 460 million 350 million Liabilities Current...
Sugarland Industries reported a net income of $820,750 on December 31, 2018. At the beginning of...
Sugarland Industries reported a net income of $820,750 on December 31, 2018. At the beginning of the year, the company had 570,000 common shares outstanding. On April 1, the company sold 31,200 shares for cash. On August 31, the company issued 56,400 additional shares as part of a merger. Required: Compute Sugarland's net income that would produce a basic EPS of $2.35 per share for 2018.
Dirk Company reported the following balances at December 31, 2016: common stock $391,000, paid-in capital in...
Dirk Company reported the following balances at December 31, 2016: common stock $391,000, paid-in capital in excess of par value—common stock $109,000, and retained earnings $242,000. During 2017, the following transactions affected stockholders' equity. 1. Issued preferred stock with a par value of $122,000 for $204,000. 2. Purchased treasury stock (common) for $39,000. 3. Earned net income of $143,500. 4. Declared and paid cash dividends of $51,000. Prepare the stockholders’ equity section of Dirk Company’s December 31, 2017, balance sheet.
Mosaic’s Company balance sheet at December 31, 2018, reported the following: Accounts receivable...........................................$2,500,000 Allowance for uncollectible...
Mosaic’s Company balance sheet at December 31, 2018, reported the following: Accounts receivable...........................................$2,500,000 Allowance for uncollectible accounts...................$66,600 The following are the transactions to be taken into consideration for 2019: a. Total credit sales for 2019 were $3,600,000. b. 2% of sales were estimated to be uncollectible. c. The company received cash payments on account during 2019 for $1,000,000 d. Accounts receivable identified to be uncollectible totaled $94,000. e. December 31, 2019, aging of receivables indicates that $75,000 of the receivables...
Mosaic’s Company balance sheet at December 31, 2018, reported the following: Accounts receivable...........................................$2,500,000 Allowance for uncollectible...
Mosaic’s Company balance sheet at December 31, 2018, reported the following: Accounts receivable...........................................$2,500,000 Allowance for uncollectible accounts...................$66,600 The following are the transactions to be taken into consideration for 2019: a. Total credit sales for 2019 were $3,600,000. b. 2% of sales were estimated to be uncollectible. c. The company received cash payments on account during 2019 for $1,000,000 d. Accounts receivable identified to be uncollectible totaled $94,000. e. December 31, 2019, aging of receivables indicates that $75,000 of the receivables...
As of December 31, 2018, Warner Corporation reported the following:    Dividends payable $ 23,000 Treasury...
As of December 31, 2018, Warner Corporation reported the following:    Dividends payable $ 23,000 Treasury stock 630,000 Paid-in capital—share repurchase 23,000 Other paid-in capital accounts 4,300,000 Retained earnings 3,300,000    During 2019, half of the treasury stock was resold for $246,000; net income was $630,000; cash dividends declared were $1,530,000; and stock dividends declared were $530,000.    What would shareholders' equity be as of December 31, 2019?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT