Professional Documents
Culture Documents
Required:
a) Find out the total value of the firm.
b) Find out the overall cost of capital of the firm.
c) Determine the market value per share.
d) Determine the EPS.
Solution:
Given,
Earnings before interest and tax (EBIT) = Tk 50000
Value of Debt (B) = Tk 200000
Rate of interest (Kd) = 10%
Capitalization Rate (Ke) = 12.50%
Number Share (N) = 2000 Share
Particulars Taka
EBIT 50000
Less: Interest (200000×10%) 20000
EBT/NI 30000
Cost of Capitalization Rate (Ke) 12.50%
Value of Equity/ Share , S = (EBT ÷Ke) 240000
Value of the Debt (B) 200000
Number of share (N) 2000 share
Tasin Company with net operating earnings ( EBIT) of Tk 30000 is attempting evaluate a number of
possible capital structure given below. Which of the capital structure will you recommended?
Capital structure Level of Debt (Tk) Cost of Debt ( Kd) Cost of Equity (ke)
1 30000 10% 12%
2 40000 10% 12.50%
3 50000 11% 13.50%
4 60000 12% 15%
5 70000 14% 16%
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 1
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Solution:
Table for calculation and Requirement
Particulars Capital Structure
1 2 3 4 5
Level of Debt ( B) Taka Tk 30000 Tk 40000 Tk 50000 Tk 60000 Tk 70000
Cost of Debt ( Kd) 10% 10% 11% 12% 14%
Value of Equity (S) = (EBT ÷ Ke) Tk 225000 Tk 208000 Tk 181481 Tk 152000 Tk 126250
Decision:
Capital structure (1) with debt of Tk 30000 should be selected at this level value of the firm/ company (V)
is highest and overall cost of capital/ Cost of capital (Ko) is Lowest.
Problem-03
Company X and Y are in the same risk class, except capital structure. Company X has 10% debenture of TK
1800000. EBIT of both companies earn 20% before interest and Taxes on their total assets of Tk 3000000
Corporate tax rate is 50% and capitalization rate is 15% for an equity company.
Solution:
Requirement: (a)
Given,
Earnings before interest and tax (EBIT) = Tk 3000000×20% = Tk 600000
Value of Debt (B) = Tk 1800000
Rate of interest (Kd) = 10%
Capitalization Rate (Ke) = 15%
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 2
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Value of the firm Using Net Income Approach (NI):
Particulars Firm- X Firm -Y
Levered (Tk) Unlevered (Tk)
EBIT 600000 600000
Less: Interest (1800000×10%) 180000 -----------
EBT/NI 420000 600000
Less: Tax @ 50% on EBT 210000 300000
EAT 210000 300000
Cost of Capitalization Rate (Ke) 15% 15%
Value of Equity/ Share , S = (EAT ÷Ke) Tk 1400000 Tk 2000000
Requirement: (B)
𝑉𝐿 = 𝑉𝑋 = 𝑉𝑢 + (𝐵 × 𝑇𝑅)
= 𝑇𝑘 2000000 + (1800000 × 50%)
= 𝑇𝑘 2900000
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 4
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Problem-08
b) The following information are given to you:
Details Firm –U Firm - L
EBIT Tk 220000 Tk 220000
10% Debt ---- Tk 700000
𝐾𝑒𝑢 22% ----
Corporate Tax Rate CTR) 35% 35%
Personal Tax Rate (PTR) 22% 22%
Interest Tax Rate (ITR) 22% 22%
Cost of Financial distress ---- 4.50%
Requirement:
a) Value of U firm
b) Gain from Leverage
c) Amount of Cost of financial distress
d) Value of L Firm
Solution:
Required: a) Value of U firm
𝑬𝑩𝑰𝑻(𝟏−𝑪𝑻𝑹)(𝟏−𝑷𝑻𝑹)
𝑽𝒖 = 𝐾𝑒 𝑢
220000(1 − 0.35)(1 − 0.22)
=
0.22
= Tk 507000
= Tk 245000
Alternative formula:
𝐺𝑎𝑖𝑛 𝑓𝑜𝑟𝑚 𝑙𝑒𝑣𝑒𝑟𝑎𝑔𝑒/𝑉𝑎𝑙𝑢𝑒 𝐴𝑑𝑑𝑒𝑑 = 𝑉𝐿 - 𝑉𝑈
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 5
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Problem-09 NU 2017 Acc. 1st year
The capital structure of IDLC is given below:
12 % debenture Tk 1200000
10 % Preferred stock Tk 1000000
Common stock @100 per Tk 800000
Total = Tk 3000000
The company needs additional financing of Tk 1200000. This can be financed in the following ways:
i) Fully by common stock of Tk 100 each.
ii) Fully by 12% debenture
iii) Fully by 13% preferred stock
If the company’s expected EBIT Tk 800000 and corporate tax rate is 25%.
Required:
i) Which alternative should be selected and why?
ii) Calculate the indifference point of EBIT and prove it between alternative method (i) and (ii).
Solution:
Workings:
Calculation of Total Number of share:
Old share = ( 800000 ÷100) = 8000 Share
Total Share = Old + New
Alt-1: 8000+ (1200000÷100) = 20000 Share
Alt-2: 8000 Share
Alt-3: 8000 Share
Requirement: (i)
Calculation of EPS:
Particulars Alt-1 Alt-2 Alt-3
EBIT 800000 800000 800000
Less: Interest 144000 288000 144000
EBT 656000 512000 656000
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 6
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Less: Tax @ 25% 164000 128000 164000
EAT 492000 384000 492000
Less: Preference dividend 100000 100000 256000
EACS 392000 284000 236000
No. of Share ,N 20000 8000 8000
Requirement: (ii)
Calculation of Indifference point of EBIT between method (i) and (ii):
Let, Indifference point of EBIT = X
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 7
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Problem-10 NU 2004 , 2008
ABC Sati co. has the following capital structure:
Source Amount
Equity (Tk 100 per share) 1000000
12% debt 500000
Total 1500000
The company wishes to raise Tk 500000 for expansion program. The following alternative is available:
(i) 100% equity
(ii) 50% equity and 50% debt 12% interest
(iii) 100% debt.
The expected EBIT is Tk 2000000 the tax rate is 40%. Calculate the EPS and which one would you prefer
and the indifference point between (i) and (ii).
Solution:
Workings:
Calculation of Total Number of share:
Old share = ( 1000000 ÷100) = 10000 Share
Total Share = Old + New
Alt-1: 10000+ (500000÷100) = 15000 Share
Alt-2: 10000 Share + (500000×50%)÷100 = 12500 Share
Alt-3: 10000 Share
Requirement: (i)
Calculation of EPS:
Comments: The Company should select Alternative – (iii) because EPS is higher from any other
Alternatives.
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 8
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Requirement: (ii)
Calculation of Indifference point of EBIT between method (i) and (ii):
Let, Indifference point of EBIT = X
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 9
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Problem-11 NU MBA 2015 B-09
Present Capital Structure of Jewel Shoe Company ltd. Is given below:
Company needs Tk 40 lac for the extension of their plant. So they are considering the following
alternatives:
Alternative-I Tk 20 lac Debt and Tk 20 lac ordinary share.
Alternative-II Tk 10 lac Preferred stock, Tk 15 lac Debt and Tk 15 lac ordinary shares.
Expected EBIT is Tk 850000, Tax rate is 20%. Rate of interest 12%, Preferred stock dividend rate is 6%.
Price per Ordinary share is Tk 100. (B- Page-78 P-07)
Alternative-I 10000 equity share of Tk 200 each and Rest of 10% bond
Alternative-II 14% loan of Tk 15 lac and Rest 10% preferred stock.
Alternative –III 20000 debenture of Tk 50 each at 8% interest and rest of the amount by equity shares
of Tk 200 each.
The company’s total assets turnover ratio 3 times; its fixed costs are TK 100000 and its variable cost ratio is
40 %. Tax rate is 35%
a) Calculate for the company different types of leverage.
b) EPS
c) Determine the likely level of EBIT if EPS is-
1) TK 3 2) TK 0 3) TK 1
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 10
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Solution:
ABC Company
Income Statement
Particulars Amount (Tk.)
Sales (Workings-1) 600000
Less: Variable Cost (VC) (600000× 40%) 240000
Contribution Margin (CM) 360000
Less: Fixed Cost (FC) 100000
Earnings before interest and Tax (EBIT) 260000
Less: Interest (800000× 10%) 8000
Earnings before Tax (EBT) 252000
Less: Tax @ 35% on EBT 88200
Earnings after Tax (EAT) 163800
Less: Preference Dividend (PD) 0
Earnings Available For Shareholders (EACS) 163800
Workings: (1)
Calculation of Sales:
𝑆𝑎𝑙𝑒𝑠
Assets Turnover = 𝑇𝑜𝑡𝑎𝑙 𝐴𝑠𝑠𝑒𝑡𝑠
𝑆𝑎𝑙𝑒𝑠
=> 3 = 200000
∴ 𝑆𝑎𝑙𝑒𝑠 = 𝑇𝑘. 600000
Workings: (2)
Number of Share = Tk 60000÷ 10 = 6000 𝑠ℎ𝑎𝑟𝑒𝑠
Required: (a)
𝐶𝑀 360000
Degree of Operating Leverage, (DOL) = 𝐸𝐵𝐼𝑇 = 260000 = 1.3846 Times
𝐸𝐵𝐼𝑇 260000
Degree of Financial Leverage, (DFL) = = 252000 = 1.0317Times
𝐸𝐵𝑇
Degree of Combined Leverage, (DCL) = DOL× DFL = 1.3846× 1.0317 = 1.4285 Times
Required: (b)
𝐸𝐴𝐶𝑆 163800
Earnings per Share, (EPS) = 𝑁 = 6000 = Tk. 27.30 per share
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 11
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
=> 0.65 𝐸𝐵𝐼𝑇 = 18000 + 5200
=> 0.65 𝐸𝐵𝐼𝑇 = 23200
∴ 𝐸𝐵𝐼𝑇 = 𝑇𝑘 35692
Required: (2) and (3) try at Home
Problem-14
Oxezen Company recently Sold 20000 units @ @5 per unit where Variable Cost per unit is Tk 10 and Fixed
Cost Tk 150000. The Capital structure of the Company is as follows:
Common Stock (20000 Shares @ Tk 100 each) Tk 2000000
10% Debt 200000
5% Preference Share 800000
Total 3000000
Assume that the company is in the 50% tax bracket you are required to:
a) Calculate Break Even Point In units & and In Tk.
b) Calculate EPS Under 20000 units and 25000 units
c) Calculate Return On Equity (ROE).
Solution:
Oxezen Company
Income Statement
20000 units 25000 units
Particulars
Amount Amount
Sales @ Tk 25 per unit 500000 625000
Less: Variable Cost (VC) @ 10 per unit 200000 250000
Contribution Margin (CM) 300000 375000
Less: Fixed Cost (FC) 150000 150000
Earnings before interest and Tax (EBIT) 150000 225000
Less: Interest (200000×10%) 20000 20000
Earnings before Tax (EBT) 130000 205000
Less: Tax @ 50% on EBT 65000 102500
Earnings after Tax (EAT) 65000 102500
Less: Preference Dividend (PD) (800000×5%) 40000 40000
Earnings Available For Shareholders (EACS) 25000 62500
No of Share, N 20000 share 20000 share
𝑬𝑨𝑪𝑺 25000 62500
Required: (b) EPS= = =
𝑵 20000 20000
= Tk 1.25 = Tk 3.125
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 12
Corporate Tax Planning Chapter-03- Corporate Tax Sequences
Required: (a)
𝐹𝑖𝑥𝑒𝑑 𝐶𝑜𝑠𝑡
Break Even Point (In units) = (𝑆𝑝−𝑉𝑐)𝑝𝑒𝑟
𝑢𝑛𝑖𝑡
150000
= (25−10)𝑝𝑒𝑟 𝑢𝑛𝑖𝑡 = 10000 𝑢𝑛𝑖𝑡𝑠
Break Even Point (In Tk.) = Break Even point (in units)× Selling price per unit
= 10000× 𝑇𝑘 25 𝑝𝑒𝑟 𝑢𝑛𝑖𝑡 = 𝑇𝑘 250000
Required: (C)
𝐸𝐴𝐶𝑆 25000
Return on Equity (ROE) = 𝐴𝑚𝑜𝑢𝑛𝑡 𝑜𝑓 𝐶𝑜𝑚𝑚𝑜𝑛 𝑠𝑡𝑜𝑐𝑘 × 100 = 2000000 × 100 = 1.25%
Prepared By – Abdullah BBA Hon’s (1st Class), MBS (Accounting) 1st Class NU, MBA
(Accounting) 1st Class, Cumilla University. Mobile- 01718231253 Page 13