CHAPTER 3 SECURITIES MARKET 1. Consider the data for a sample of 4 shares for two years, the base year and year t Share A B C D Price in base year Rs. 50 100 30 60 Price in year t Rs. 80 150 24 75 Number of outstanding shares (in million) 4 6 8 12 (i) What is the equal weighted index for year t? (ii) What is the value weighted index for year t? CHAPTER 4 RISK AND RETURN 1.The probability distribution of the rate of return on Intech Limited is as follows : Rate of Return Probability 10% 0.3 20% 0.5 30% 0.2 (i) What is the expected rate of return? (ii) What is the standard deviation of the rate of return? 2. The probability distribution of the rate of return on BDM Limited is as follows: (i) (ii) Rate of Return Probability 10 % 15 % 20 % 0.3 0.3 0.4 What is the expected rate of return? What is the standard deviation of the return? 3. The probability distribution of the rate of return on Sintech Limited is as follows: Rate of Return 10% 20% 30% Probability 0.2 0.3 0.5 (i) What is the expected rate of return? (ii) What is the standard deviation of the rate of return? 4. The probability distribution of the rate of return on ABM Limited is as follows: Rate of Return Probability 5% 0.2 10% 0.5 15% 0.3 (i) What is the expected rate of return? (ii) What is the standard deviation of the return? CHAPTER 5 TIME VALUE OF MONEY 1. Your firm borrows Rs.2, 000,000 at an interest rate of 12 percent per year and the loan is to be repaid in 5 equal annual instalments payable at the end of each of the next 5 years. (i) What is the annual instalment payable? (ii) What proportion of the instalment payable at the end of year 3, represents the principal repayment portion? 2. Your firm borrows Rs.3, 000,000 at an interest rate of 11% per year and the loan is to be repaid in 5 equal instalments payable at the end of each of the next 5 years. (i) What is the annual instalment payable? (ii) What proportion of the instalment payable at the end of year 3, represents the principal repayment portion? 3. Your firm borrows Rs.4, 000,000 at an interest rate of 12% per year and the loan is to be repaid in 5 equal instalments payable at the end of each of the next 5 years. (i) What is the annual instalment payable? (ii) What proportion of the instalment payable at the end of year 3, represents the principal repayment portion? 4. Your firm borrows Rs.5, 000,000 at an interest rate of 13% per year and the loan is to be repaid in 5 equal instalments payable at the end of each of the next 5 years. (i) What is the annual instalment payable? (ii) What proportion of the instalment payable at the end of year 3, represents the principal repayment portion ? 5. As an investment advisor, you have been approached by a client called Nitin for advice on some financial matters. Nitin is 30 years old and has Rs.1, 000,000 in bank. He plans to work for 25 years more and retire at the age of 55. His present salary is Rs.1,200,000 per year. He expects his salary to increase at the rate of 10 percent per year until his retirement. Nitin has decided to invest his bank balance and future savings in a balanced mutual fund scheme which he believes will provide a return of 10 percent per year. (i) (ii) Nitin seeks your help in answering several questions given below. In answering these questions, ignore the tax factor. Once he retires at the age of 55, he would like to withdraw Rs. 3,000,000 per year for his consumption needs for the following 20 years (his life expectancy is 75 years). Each annual withdrawal will be made at the beginning of the year. How much should be the value of his investments when he reaches the age of 55, to meet his retirement need? How much should Nitin save each year for the next 25 years to be able to withdraw Rs.3,000,000 per year from the beginning of the 26th year for a period of 20 years? Assume that the savings will occur at the end of each year. Remember that he already has some bank balance. (iii) Suppose Nitin wants to donate Rs.800,000 per year in the last 5 years of his life to a charitable cause. Each donation would be made at the beginning of the year. Further, he wants to bequeath Rs.9,000,000 to his son at the end of his life. How much should he have in his investment account when he reaches the age of 55 to meet this need for donating and bequeathing? Approximate it to the nearest ‘000. (iv) Nitin wants to find out the present value of his lifetime salary income. For the sake of simplicity, assume that his current salary of Rs. 1,200,000 will be paid exactly a year from now, and his salary is paid annually. What is the present value of his life time salary income, if the discount rate applicable to the same is 13 percent? Remember that Nitin expects his salary to increase at the rate of 10 percent per year until retirement. 6. As an investment advisor, you have been approached by a client called Sathya for advice on some financial matters. Sathya is 40 years old and has Rs.3, 000,000 in bank. He plans to work for 20 years more and retire at the age of 60. His present salary is Rs.1, 800,000 per year. He expects his salary to increase at the rate of 15 percent per year until his retirement. Sathya has decided to invest his bank balance and future savings in a balanced mutual fund scheme which he believes will provide a return of 12 percent per year. Sathya seeks your help in answering several questions given below. In answering these questions, ignore the tax factor. (i) Once he retires at the age of 60, he would like to withdraw Rs. 5,000,000 per year for his consumption needs for the following 20 years (his life expectancy is 80 years). Each annual withdrawal will be made at the beginning of the year. How much should be the value of his investments when he reaches the age of 60, to meet his retirement need? (ii) How much should Sathya save each year for the next 20 years to be able to withdraw Rs.5, 000,000 per year from the beginning of the 21st year for a period of 20 years? Assume that the savings will occur at the end of each year. Remember that he already has some bank balance. Give the answer to the nearest ‘000. (iii) Suppose Sathya wants to donate Rs.1,000,000 per year in the last 5 years of his life to a charitable cause. Each donation would be made at the beginning of the year. Further, he wants to bequeath Rs.10,000,000 to his son at the end of his life. How much should he have in his investment account when he reaches the age of 60 to meet this need for donating and bequeathing? Approximate it to the nearest ‘000. (iv) Sathya wants to find out the present value of his lifetime salary income. For the sake of simplicity, assume that his current salary of Rs. 1,800,000 will be paid exactly a year from now, and his salary is paid annually. What is the present value of his life time salary income, if the discount rate applicable to the same is 10 percent? Remember that Sathya expects his salary to increase at the rate of 15 percent per year until retirement. 7. Sunil Prabhu, a 35 years old software engineer, has approached you for advice on his investments. He has Rs. 300,000 in a bank account. He plans to work for another 25 years and retire at the age of 60. His present salary is Rs. 1,800,000 per year. He expects his salary to increase at the rate of 20 percent per year until his retirement. Sunil has decided to invest his bank balance and future savings in a mix of assets which he believes will provide a return of 10 percent per year. Sunil seeks your help in answering the questions given below. In answering these questions, ignore the tax factor. You may assume that the salary is paid in one lumpsum at the end of each year. (i) Once he retires at the age of 60, he would like to withdraw Rs. 2,000,000 per year for his consumption needs for the following 15 years (being of sound health, his life expectancy is 75 years). Each annual withdrawal will be made at the beginning of the year. How much should be the value of his investments when he reaches the age of 60, to meet his retirement need? (ii) How much should Sunil save each year for the next 25 years to be able to withdraw Rs. 2,000,000 per year from the beginning of the 26 th year for a period of 15 years? Assume that the savings will occur at the end of each year. Remember that Sunil already has some bank balance. Give the answer to the nearest ‘000. (iii) Suppose Sunil wants to give a donation of Rs. 600,000 per year for the last 5 years of his life to a charitable cause. Each donation would be made at the end of the year. Further, he wants to bequeath Rs. 10,000,000 to his offspring at the end of his life. How much should he have in his investment account when he reaches the age of 60 to meet his need for donation and bequeathing? Give the answer to the nearest ‘000. (iv) Sunil wants to find out the present value of his lifetime salary income. For the sake of simplicity, assume that his current salary of Rs. 1,800,000 will be paid exactly a year from now, and his salary is paid annually. What is the present value of his life-time salary income, if the discount rate applicable to the same is 12 percent? Remember that Sunil expects his salary to increase at the rate of 20 percent per year until retirement. 8. You have been approached by a client called Edward for advice on his investments. Edward is 25 years old and has Rs. 200,000 in a bank account. He plans to work for 30 years and retire at the age of 55. His present salary is Rs. 600,000 per year. He expects his salary to increase at the rate of 15 percent per year until his retirement. Edward has decided to invest his bank balance and future savings in a mix of assets which he believes will provide a return of 9 percent per year. Edward seeks your help in answering the questions given below. In answering these questions, ignore the tax factor. You may assume that the salary is paid in one lumpsum at the end of each year. (i) Once he retires at the age of 55, he would like to withdraw Rs. 1,200,000 per year for his consumption needs for the following 20 years (being of sound health, his life expectancy is 75 years). Each annual withdrawal will be made at the beginning of the year. How much should be the value of his investments when he reaches the age of 55, to meet his retirement need? (ii) How much should Edward save each year for the next 30 years to be able to withdraw Rs. 1,200,000 per year from the beginning of the 31 st year for a period of 20 years? Assume that the savings will occur at the end of each year. Remember that Edward already has some bank balance. Give the answer to the nearest ‘000. (iii) Suppose Edward wants to give a donation of Rs. 400,000 per year for the last 4 years of his life to a charitable cause. Each donation would be made at the end of the year. Further, he wants to bequeath Rs. 5,000,000 to his widowed daughter at the end of his life. How much should he have in his investment account when he reaches the age of 55 to meet his need for donation and bequeathing? Give the answer to the nearest ‘000. (iv) Edward wants to find out the present value of his lifetime salary income. For the sake of simplicity, assume that his current salary of Rs. 600,000 will be paid exactly a year from now, and his salary is paid annually. What is the present value of his life-time salary income, if the discount rate applicable to the same is 10 percent? Remember that Edward expects his salary to increase at the rate of 15 percent per year until retirement. CHAPTER 6 FINANCIAL STATEMENT ANALYSIS 1. Determine the sales of a firm given the following information: Current ratio = 1.5 Acid-test ratio = 1.3 Current liabilities = 12,000 Inventory turnover ratio = 5 2. Determine the sales of a firm, given the following information: Current ratio = 2 Acid-test ratio = 1.2 Current liabilities = 15,000 Inventory turnover ratio = 6 3. Determine the sales of a firm, given the following information: Current ratio = 1.2 Acid-test ratio = 0.9 Current liabilities = 10,000 Inventory turnover ratio = 4 4. Determine the sales of a firm given the following information: Current ratio Acid-test ratio Current liabilities Inventory turnover = = = = 2.5 1.7 25,000 7 5. The summarized Profit and Loss Account and Balance Sheet of the Great Eastern Shipping Company Limited are given below: Profit and Loss Account for the Year Ended March 31, 2003 Total revenue 10156 Operating profit (PBIT) 4527 Interest and finance charges 390 Depreciation 1680 PBT 2457 Provision for tax 292 PAT 2165 Balance Sheet as at March 31,2003 Sources of Funds Shareholder’s funds 12496 Loan funds 10208 Deferred tax liability 1274 23978 Application of Funds Fixed assets 18226 Investments 1949 Current assets, loans, and advances 5928 Inventories : 537 Other : 5391 Current liabilities and provisions 2234 Net current assets 3694 Miscellaneous expenditure 109 23978 The paid up capital of the Great Eastern Shipping Company as at March 31,2003 is Rs.2653 million( Par value per share is Rs.10). Assume that all of it is equity. The market price per share on March 31,2003 was Rs.54 Fill in the values below. Regard deferred tax liability as part of debt. Fill in the values below. . Net profit margin Asset turnover ratio Financial leverage multiplier Return on equity Interest coverage ratio Price – earnings ratio Market to book ratio ------------------------------------------------------------------------------------- Please note that in 2003, the required formats of balance sheet and profit and loss account statement were as above. 6. The summarised Profit and Loss Account and Balance Sheet of Tata Iron and Steel Company Limited are given below: Profit and Loss Account for the Year Ended March 31, 2004 Rs. in million Total revenue 108430 Profit before interest taxes 34130 Interest and finance charges 1220 Depreciation 6250 PBT 26660 Provision for tax 9200 PAT 17460 Balance Sheet as at March 31, 2004 Sources of Funds Shareholders’ funds 45160 Loan funds 33730 Deferred tax liability 8400 Other provisions 15630 102920 Application of Funds Fixed assets Investments Current assets, loans, and advances Inventories : 12490 Other : 28340 Current liabilities and provisions Net current assets Miscellaneous expenditure 78580 21940 40830 39990 840 1560 102920 The paid up capital of the Tata Steel as at March 31,2004 is Rs.3680 million (Par value per share is Rs.10). Assume that all of it is equity. The market price per share on March 31,2004 was Rs.383.50 Fill in the values below. Net profit margin ------------ Asset turnover ratio ------------ Financial leverage multiplier ------------ Return on equity ------------ Interest coverage ratio ------------ Price – earnings ratio ------------. Market to book ratio ------------Please note that in 2004, the required formats of balance sheet and profit and loss account statement were as above. 7. The Summarised Profit and Loss Account and Balance Sheet of Infosys Technologies Limited are given below: Profit and Loss Account for the Year Ended March 31, 2005 Rs. in million Total revenue 68596 Gross profit 32047 Profit before interest & taxes 22296 Interest and finance charges PBT 22296 Provision for taxation 3253 PAT 19043 Balance Sheet as at March 31, 2005 Sources of Funds Shareholders’ funds 52417 52417 Application of Funds Fixed assets Investments Deferred Tax assets Current assets, loans, and advances Sundry debtors : 12528 Cash and bank : 14815 Loan and advances : 9962 Current liabilities and provisions Net current assets 14944 13287 340 37305 13459 23846 52417 The paid up capital of Infosys as at March 31, 2005 is Rs.1353 (Par value per share is Rs.5). Assume that all of it is equity. The market price per share on March 31, 2005 was Rs.2252.52 Fill in the values below. Net profit margin …………………….. Asset turnover ratio …..…..…………….. Financial leverage multiplier …..…..…………….. Return on equity ……....…………….. Interest coverage ratio ………………….. Price – earnings ratio …….……………….. Market value to book value ratio ……….…………….. Please note that in 2005, the required formats of balance sheet and profit and loss account statement were as above. 8. The Summarised Profit and Loss Account and Balance Sheet of Reliance Industries Limited are given below: Profit and Loss Account for the Year Ended March 31, 2005 Rs. in million Total revenue 669,768 Gross profit 142,609 Profit before interest & taxes 105,374 Interest and finance charges 14,687 PBT 90,687 Provision for taxation 14,970 PAT 75,717 Balance Sheet as at March 31, 2005 Sources of Funds Shareholders’ funds 404,033 Loan funds 187,846 Deferred tax liability 42,668 634,547 Application of Funds Fixed assets Investments Current assets, loans, and advances Sundry debtors : 39,278 Inventories : 74,129 Cash and bank balances: 36,088 Other current assets : 20,877 Loans and advances : 114,153 Current liabilities and provisions Net current assets 350,822 170,515 284,525 171,315 113,210 634,547 The paid up capital of Reliance Industries Ltd as at March 31,2005 is Rs.13,931 million (par value per share is Rs.10). Assume that all of it is equity. The market price per share as on March 31,2005 is Rs.546.05 Fill in the values below. Net profit margin Asset turnover ratio Financial leverage multiplier Return on equity Interest coverage ratio Price – earnings ratio Market value to book value ratio Please note that in 2005, the required formats of balance sheet and profit and loss account statement were as above. 9. Complete the balance sheet and sales data (fill in the blanks) using the following financial data. Consider an year to consist of 360 days. Debt-equity ratio Acid-test ratio Total asset turnover Days’ sales outstanding in accounts receivable Gross profit margin Inventory turnover ratio : : : : : : 0.6 0.5 2 13.5 days 37.5 percent 5 Balance Sheet Equity capital 150,000 Fixed assets ---------- Retained earnings 100,000 Inventories ---------- Long-term debt 70,000 Accounts receivable ---------- Short-term debt ---------- Cash ---------- ---------- ---------- Profit & Loss Sales ---------- Cost of goods sold ---------- 10. Complete the balance sheet and sales data (fill in the blanks) using the following financial data. Debt-equity ratio Acid-test ratio Total asset turnover Days’ sales outstanding in accounts receivable Gross profit margin Inventory turnover ratio : : : : : : 0.5 1.0 1.2 30 days 20 percent 4 Balance Sheet Equity capital 100,000 Fixed assets ---------- Retained earnings 200,000 Inventories ---------- Long-term debt 100,000 Accounts receivable ---------- Short-term debt ---------- Cash ---------- ---------- ---------- Profit & Loss Sales ---------- Cost of goods sold ---------- Please note that earlier, the formats of balance sheet and profit and loss account statement were as above. 11. The following ratios are given for Cintex Company Net profit margin : Current ratio : Return on net worth : Total debt to total assets ratio Inventory turnover ratio : Complete the following statements 7 percent 2 17 percent : 0.50 15 Marks: 7 Profit and Loss Account Sales ………….. Cost of goods sold ………….. Operating expenses 800 EBIT ………….. Interest (12 percent) 60 Profit before tax ………….. Tax provision(30 percent) …………. Profit after tax ………….. Balance Sheet Net worth Debt ………… Fixed assets ……… ………… Current assets 250 Cash …… Receivables 40 Inventory …... Current liabilities ……. Net current assets ………. ………. ………. Please note that earlier, the formats of balance sheet and profit and loss account statement were as above. 12. The following ratios are given for Axel Limited Net profit margin : Current ratio : Return on net worth : Total debt to assets ratio : Inventory turnover ratio : Complete the following statements 8 percent 1.5 18 percent 0.50 16 Profit and Loss Account Sales ………….. Cost of goods sold ………….. Operating expenses 900 EBIT ………….. Interest (14 percent) 70 Profit before tax ………….. Tax provision (30 percent) …………. Profit after tax ………….. Balance Sheet Net worth Debt ………… ………… ………. Fixed assets Current assets Cash Receivables Inventory Current liabilities Net current assets ……… 300 …… 50 …... ……. ………. ………. Please note that earlier, the formats of balance sheet and profit and loss account statement were as above. 13. The following ratios are given for Syntel Limited Net profit margin : 3 percent Current ratio : 1.5 Return on net worth : 25 percent Total debt to assets ratio : 0.70 Inventory turnover ratio : 16 Complete the following statements Profit and Loss Account Sales ---------- Cost of goods sold ---------- Operating expenses 1200 EBIT ---------- Interest (16 percent) 80 Profit before tax ---------- Tax provision (30 percent) ---------- Profit after tax ---------Balance Sheet Net worth Debt ------------------- ---------- Fixed assets Current assets Cash Receivables Inventory Current liability Net current asset ---------500 ---------60 ------------------------------------- Please note that earlier, the formats of balance sheet and profit and loss account statement were as above. 14. The following ratios are given for Cemex Limited. Net profit margin : 8 percent Current ratio : 1.5 Return on net worth : 20 percent Total debt to total assets ratio : 0.40 Inventory turnover ratio : 15 Complete the following statements Profit and Loss Account Sales Cost of goods sold Operating expenses EBIT Interest (12 percent) Profit before tax Tax provision (30 percent) Profit after tax ------------------1200 ---------84 ---------------------------- Balance Sheet Net worth Debt ---------_---------- ---------- Fixed assets Current assets Cash Receivables Inventory Current liabilities Net current assets ---------600 ---------80 ------------------------------------- Please note that earlier, the formats of balance sheet and profit and loss account statement were as above. 15. The financial statements* of Infosys and Reliance Industries are given below: Profit and Loss Account (Rs. in crores) Infosys For year ending 31-3-08 31-3-07 Net sales/income 15,648 13,149 Cost of goods sold/Software 8,876 7,278 development expenses Gross profit 6,772 5,871 Operating expenses 2,355 2,115 Operating profit 4,417 3,756 Non-operating surplus 683 379 Profit before interest and tax 5,100 4,135 Interest Profit before tax 5,100 4,135 Tax/Provision for tax 630 352 Profit after tax 4,470 3,783 As on Balance Sheet (Rs. in crores) Infosys 31-3-08 31-3-07 Liabilities & Equity Share capital Reserves & surplus Loan funds Deferred tax liabilities** Assets Net fixed assets Investments Deferred tax assets Current assets, loans & advances Inventories Receivables Cash & bank balance Other current assets Loans & advances Less: Current liabilities & provisions Net current assets * 286 13,204 286 10,876 13,490 11,162 3,931 964 99 3,107 839 79 3,093 6,429 2,292 5,470 2,705 3,731 8,496 13,490 Reliance Industries 31-3-08 31-3-07 133,443 111,693 104,197 85,876 29,246 10,787 18,459 5,629 24,088 1,077 23,011 3,552 19,459 25,817 10,586 15,231 478 15,709 1,189 14,520 2,577 11,943 Reliance Industries 31-3-08 31-3-07 3,136 78,313 36,480 7,873 125,802 1,453 62,514 27,826 6,982 98,775 84,889 22,064 71,189 16,251 1,199 14,248 6,228 4,280 73 18,058 12,137 3,732 1,835 3 12,206 1,824 7,137 11,162 24,038 18,849 125,802 18,578 11,335 98,775 The statements are based on the published annual reports of these companies. Items ** have been suitably regrouped for analytical purposes. Treat this as loan funds for analysis. a. Prepare the Dupont chart for Reliance Industries and Infosys for the year ended on 31st March 2008. 2) Prepare the common size Balance Sheet and Profit and Loss Account for Reliance Industries and Infosys for the years 2007 and 2008. Please note that earlier, the formats of balance sheet and profit and loss account statement were as above. CHAPTER 7 PORTFOLIO THEORY 1. Consider two stocks, M and N Stock M Stock N Expected return 16% 18% Standard deviation 25% 40% The returns of the two stocks are perfectly correlated. What is the expected return of a portfolio constructed to drive the standard deviation of portfolio return to zero? CHAPTER 8 CAPITAL ASSET PRICING MODEL AND ARBITRAGE PRICING MODEL 1. The following table gives an analyst’s expected return on two stocks for particular market returns. Market Return 10 % 15 % Aggressive Stock 15 % 25 % Defensive Stock 11 % 15 % (i) What is the ratio of the beta of the aggressive stock to the beta of the defensive stock? (ii) If the risk-free rate is 6 % and the probabilities that the market return would turn out to be 10 % and 15 % are 0.2 and 0.8 respectively, what is the market risk premium? (iii) What is the alpha of the defensive stock? 2. The following table gives an analyst’s expected return on two stocks for particular market returns. Market Return 6% 20 % Aggressive Stock 8 % 50 % Defensive Stock 15 % 25 % (i) What is the ratio of the beta of the aggressive stock to the beta of the defensive stock? (ii) If the risk-free rate is 4 % and the probabilities that the market return would turn out to be 6 % and 20 % are 0.7 and 0.3 respectively, what is the market risk premium? (iii) What is the alpha of the defensive stock? 3. The following table gives an analyst’s expected return on two stocks for particular market returns. Market Return 8% 35 % 4. Aggressive Stock -8% 60 % Defensive Stock 10 % 20 % (i) What is the ratio of the beta of the aggressive stock to the beta of the defensive stock? (ii) If the risk-free rate is 10% and the probabilities that the market return would turn out to be 8% and 35% are 0.4 and 0.6 respectively, what is the market risk premium? (iii) What is the alpha of the defensive stock? The following table gives an analyst’s expected return on two stocks for particular market returns. Market Return 5% 40 % Aggressive Stock -6% 70 % Defensive Stock 8% 25 % (i) What is the ratio of the beta of the aggressive stock to the beta of the defensive stock? (ii) If the risk-free rate is 7 % and the probability that the market return is likely to be 5 % and 40 % is 7:3, what is the market risk premium? (iii) What is the alpha of the defensive stock? 5. The rate of return on the stock of Alpha Technologies and on the market portfolio for a period of 5 years has been as follows: Year 1 2 3 4 5 Return on the stock of Alpha Technologies (%) 36 24 -20 46 50 Return on the market portfolio (%) 28 20 -8 52 36 What is the beta for the stock of Alpha Technologies (labelled as A, hereafter)? CHAPTER 11 BOND PRICES AND YIELDS 1. A Rs.100 par bond carrying a coupon rate of 10 percent and maturing after 4 years is selling for Rs. 102. (i) What is the approximate YTM? (ii) What will be the realised yield to maturity if the reinvestment rate is 8 percent? 2. A Rs. 1,000 par bond carrying a coupon rate of 8 percent and maturing after 8 years is selling for Rs. 1,100. (i) What is the approximate YTM? (ii) What will be the realised yield to maturity, if the reinvestment rate is 9 percent? 3 A Rs. 1,000 par bond carrying a coupon rate of 12 percent and maturing after 5 years is selling for Rs. 1,080. (i) What is the approximate YTM? (ii) What will be the realised yield to maturity, if the reinvestment rate is 9 percent? 4. Consider the following data for government securities: Face value Rs. 100,000 Rs. 100,000 Rs. 100,000 Interest rate 0 4% 5% What is the forward rate for year 3(r3)? Maturity (years) 1 2 3 Current price Rs 93,800 Rs 95,000 Rs 97,000 5. Consider the following data for government securities: Face value Rs. 100,000 Rs. 100,000 Rs. 100,000 Interest rate 0 5% 6% Maturity (years) 1 2 3 Current price 94,000 96,500 97,000 What is the forward rate for year 3(r3)? 6. Consider the following data for government securities: Face value Rs. 100,000 Rs. 100,000 Rs. 100,000 Interest rate 0 5% 6% Maturity (years) 1 2 3 Current price 94,000 96,500 97,000 What is the forward rate for year 3(r3)? 7. Consider the following data for government securities: Face value Rs. 100,000 Rs. 100,000 Rs. 100,000 Interest rate 0 6% 7% What is the forward rate for year 3(r3)? Maturity (years) 1 2 3 Current price 95,400 98,800 97,000 CHAPTER 12 BOND PORTFOLIO MANAGEMENT 1. A Rs.100 par bond carrying a coupon rate of 10 percent and maturing after 4 years is selling for Rs. 100. What is the duration of the bond? 2. A Rs.1, 000 par bond carrying a coupon rate of 8 percent and maturing after 8 years is selling at par. What is the duration of the bond? 3. A Rs. 1,000 par bond carrying a coupon rate of 12 percent and maturing after 5 years is selling for Rs. 1,080. (i) What is the approximate YTM? (ii) What is the duration of the bond? calculating the yield to maturity. Use the approximate formula for (iii) Now, assume that the market price of the above bond is Rs. 1,000. What is the duration of the bond? CHAPTER 13 EQUITY VALUATION 1. The current dividend on an equity share of Sonata Limited is Rs. 6.00 on an earnings per share of Rs. 24.00. (i) Assume that the dividend per share will grow at the rate of 18 percent per year for the next 6 years. Thereafter, the growth rate is expected to fall and stabilise at 10 percent. Investors require a return of 14 percent from Sonata’s equity shares. What is the intrinsic value of Sonata’s equity share? (ii) Assume that the growth rate of 18 percent will decline linearly over a 6 year period and then stabilise at 10 percent. What is the intrinsic value of Sonata’s share if the investors’ required rate of return is 14 percent? (iii) Assume that the dividend is expected to grow at a rate of 12 percent annually forever from now on and investors require a return of 14 percent from Sonata’s equity shares. What will be the retrospective price-earnings ratio for Sonata? 2. The current dividend on an equity share of Zipro Limited is Rs.12.00 on an earnings per share of Rs. 60.00. (i) Assume that the dividend per share will grow at the rate of 25 percent per year for the next 6 years. Thereafter, the growth rate is expected to fall and stabilise at 15 percent. Investors require a return of 18 percent from Zipro’s equity shares. What is the intrinsic value of Zipro’s equity share? (ii) Assume that the growth rate of 25 percent will decline linearly over a six year period and then stabilise at 15 percent. What is the intrinsic value of Omega’s share if the investors’ required rate of return is 18 percent? (iii) Assume that the dividend is expected to grow at a rate of 16 percent annually forever from now on and investors require a return of 18 percent from Zipro’s equity shares. What will be the retrospective price-earnings ratio (Po/Eo) for Zipro? 3. The current dividend on an equity share of Hero Limited is Rs. 15 on an earnings per share of Rs. 70.00. (i) Assume that the dividend per share will grow at the rate of 20 percent per year for the next 4 years. Thereafter, the growth rate is expected to fall and stabilise at 10 percent. Investors require a return of 18 percent from Hero’s equity shares. What is the intrinsic value of Hero’s equity share? (ii) Assume that the growth rate of 20 percent will decline linearly over a 4 year period and then stabilise at 10 percent. What is the intrinsic value of Hero’s share if the investors’ required rate of return is 18 percent? (iii) Assume that the dividend is expected to grow at a rate of 14 percent annually forever from now on and investors require a return of 18 percent from Hero’s equity shares. What will be the retrospective price-earnings ratio for Hero? 4. The current dividend on an equity share of Merryl Limited is Rs. 11.00 on an earnings per share of Rs. 40.00. (i) Assume that the dividend per share will grow at the rate of 18 percent per year for the next 6 years. Thereafter, the growth rate is expected to fall and stabilise at 12 percent. Investors require a return of 14 percent from Merryl’s equity shares. What is the intrinsic value of Merryl’s equity share? (ii) Assume that the growth rate of 18 percent will decline linearly over a 6 year period and then stabilise at 12 percent. What is the intrinsic value of Merryl’s share if the investors’ required rate of return is 14 percent? (iii) Assume that the dividend is expected to grow at a rate of 11 percent annually forever from now on and investors require a return of 14 percent from Merryl’s equity shares. What will be the retrospective price-earnings ratio for Merryl? CHAPTER 15 COMPANY ANALYSIS 1. The income statement and balance sheet of Vijay Corporation for the years 20X7 and 20X8 are given below. Income Statement Net sales 20X7 80,000 PBIT 15,000 Interest PBT Tax PAT Dividends 2,000 13,000 3,900 9,100 2,200 Balance Sheet 20X8 90,000 Equity capital (Rs.10 par) 18,000 Reserves and surplus 2,500 Loan funds 15,500 4,650 Net fixed assets 10,850 Investments 2,850 Net current assets 20X7 7,000 20X8 7,000 15,000 23,000 12,000 34,000 22,000 6,000 6,000 14,000 44,000 31,000 3,000 10,000 34,000 44,000 (i) Show the decomposition of ROE for the year 20X8 in terms of three factors. (ii) What will be the EPS for the next year (20X9) using the following assumptions. Net sales will grow by 20 percent PBIT/Net sales ratio will increase by 0.05 over its 20X8 value Interest cost will increase by 10 percent The effective tax rate will be 32 percent 2. The income statement and balance sheet of Vikas Company for the years 20X6 Income Statement Balance Sheet Net sales 20X6 45,000 PBIT Interest PBT Tax PAT Dividends 6,500 1,000 5,500 1,500 4,000 1,500 20X7 51,000 Equity capital (Rs.10 par) 7,500 Reserves and surplus 1,200 Loan funds 6,300 2,000 Net fixed assets 4,300 Investments 1,600 Net current assets 20X6 3,500 20X7 3,500 17,500 10,000 31,000 18,500 3,000 9,500 20,000 11,000 34,500 20,000 3,500 11,000 31,000 34,500 and 20X7 are given below. (i) (ii) Show the decomposition of ROE for the year 20X7 in terms of three factors. What will be the EPS for the next year (20X8) using the following assumptions. Net sales will grow by 15 percent PBIT/Net sales ratio will increase by 0.75 percent (75 basis points) over its 20X7 value Interest cost will increase by 12 percent The effective tax rate will be 30 percent 3. The income statement and balance sheet of Zycus for the years 20X6 and 20X7 are given below. Income Statement Net sales PBIT Interest PBT Tax PAT Dividends Retained earnings 20X6 20,050 2,900 498 2,402 480 1,922 500 1,422 Balance Sheet 20X7 23,180 Equity capital (Rs.5 par) 3,260 Reserves and surplus 614 Loan funds 2,646 530 Net fixed assets 2,116 Investments 550 Net current assets 1,566 20X6 2,000 20X7 2,000 7,010 6,070 15,080 9,900 1,520 3,660 8,576 7,050 17,626 10,680 1,740 5,206 15,080 17,626 (i) Show the decomposition of ROE for the year 20X7 in terms of five factors. (ii) What will be the EPS for the next year (20X8) using the following assumptions. Net sales will grow by 16 percent PBIT/Net sales ratio will increase by 1 percent over its 20X7 value Interest cost will increase by 12 percent over its 20X7 value The effective tax rate will be 20 percent 4. The financials of Vindhya Corporation, a leading player in electronics for the past five years, are as under: Rs. in million Income Statement Summary 2005 2006 2007 2008 20 0 9 Net sales Profit before interest & tax Interest Profit before tax Tax Profit after tax Dividends 3,700 800 4,000 920 4,800 1,200 5,800 1,300 7,000 1,400 70 730 205 525 75 845 237 608 80 1,120 325 795 78 1,222 360 862 60 1,340 410 930 105 122 159 216 233 420 486 636 646 697 200 1,000 600 1,800 1,000 200 600 1,800 480 200 1,486 580 2,266 1,396 250 620 2,266 410 200 2,122 520 2,842 1,982 180 680 2,842 450 200 2,769 610 3,579 2,659 220 700 3,579 520 200 3,466 550 4,216 3,206 260 750 4,216 610 Retained earnings Balance Sheet Summary Εquity Capital( Rs.10 par) Reserves and Surplus Loan Funds Capital employed Net fixed assets Ιnvestments Net current assets · Market price per share(year end) The year 2009 has just ended. The market price per share at the beginning of 2005 was Rs.430. (a) (b) (c) (d) (e) (f) What was the geometric mean return for the past 5 years? Calculate the following for the past 2 years: return on equity, book value per share,EPS, PE ratio (Prospective), market value to book value ratio, retention ratio. Calculate the CAGR of (i) Sales for the period 2005 – 2009 & (ii) EPS for the period 2008 – 2009 Calculate the sustainable growth rate based on the average retention ratio and the average return on equity for the past 2 years. Decompose the ROE for the last two years in term of five factors. Estimate the EPS for the next year (2010) using the following assumptions. (i) Net sales will grow at 10% (ii) PBIT / Net sales ratio for 2010 will be 0.5% more than its value in 2009. (iii) Interest will increase by 10 % over its 2009 value. (iv) Effective tax rate will be 35 %. (g) Derive the PE ratio using the constant-growth model. For this purpose use the following assumptions. (i) The dividend pay out ratio for 2010 will be equal to the average dividend pay out ratio for the period 2008 to 2009. (ii) The required rate of return is estimated with the help of the CAPM (Risk free return = 8% Market risk premium = 10 %, Beta of Vindhya Corporation’s Stock = 1.6). (iii) The expected growth rate in dividends is set equal to the product of the average return on equity and average retention ratio for the previous 2 years. 5. Karishma Limited is a diversified company with a fairly strong position in certain segments. The financials of the company for the last five years are given below: Income Statement Summary Net sales Profit before interest and tax Interest Profit before tax Tax Profit after tax Dividends Balance Sheet Summary Equity capital (Rs. 5 par) Reserves and surplus Loan funds Capital employed Net fixed assets Investments Net current assets Total assets Market price per share (year end) 20X4 730 104 26 78 20 58 12 20X5 790 118 28 90 23 67 14 20X6 820 130 30 100 30 70 14 20X7 890 153 33 120 30 90 16 70 300 170 540 320 20 200 540 70 70 353 220 643 400 21 222 643 60 70 409 240 719 440 19 260 719 81 70 483 280 833 526 22 285 833 110 Rs. in crore 20X8 970 162 35 127 31 96 18 70 561 225 856 521 15 320 856 85 The year 20X8 has just ended. The current market price per share is Rs.80. (a) (b) Calculate the following for the past 2 years : return on equity, book value per share, EPS, PE ratio (prospective) Calculate the CAGR of sales and EPS for the period 20X4 - 20X8. (c) (d) (e) (f) Calculate the sustainable growth rate based on the average retention ratio and the average return on equity for the past 2 years. Decompose the ROE for the last two years in terms of five factors. Estimate the EPS for the next year (20X9) using the following assumptions: (i) Net sales will grow at 15%. (ii) PBIT / Net sales ratio will improve by 2% over its 20X8 value. (iii) Interest will increase by 10 percent over its 20X8 value. (iv) Effective tax rate will be 32 percent. Derive the PE ratio using the constant growth model. For this purpose use the following assumptions: (i) The dividend payout ratio for 20X9 will be equal to the average dividend payout ratio for the period 20X7 - 20X8. (ii) The required rate of return is estimated with the help of the CAPM (Risk-free return = 9%, Market risk premium = 10%, Beta of Karishma Limited’s stock is 1.2). (iii) The expected growth rate in dividends is set equal to the product of the average return on equity for the previous two years and the average retention ratio. CHAPTER 17 OPTIONS 1. An equity share is currently selling for Rs. 40. In a year’s time, it can rise by 25 percent or fall by 15 percent. The exercise price of a call option on this share is Rs. 42. (i) What is the value of the call option if the risk-free rate is 5 percent? Use the option-equivalent method. (ii) Calculate the value of the call option using the risk-neutral method. 2. An equity share is currently selling for Rs. 100. In a year’s time, it can rise by 20 percent or fall by 10 percent. The exercise price of a call option on this share is Rs. 105. (i) (ii) 3. 4. What is the value of the call option if the risk-free rate is 7 percent? Use the option-equivalent method. Calculate the value of the call option using the risk-neutral method. An equity share is currently selling for Rs. 80. In a year’s time, it can rise by 30 percent or fall by 15 percent. The exercise price of a call option on this share is Rs. 90. (i) What is the value of the call option if the risk-free rate is 8 percent? Use the option-equivalent method. (ii) What is the value of the call option if the risk-free rate is 8 percent? Use the risk-neutral method. An equity share is currently selling for Rs. 80. In a year’s time, it can rise by 30 percent or fall by 15 percent. The exercise price of a call option on this share is Rs. 90. (i) What is the value of the call option if the risk-free rate is 8 percent? Use the option-equivalent method. (ii) What is the value of the call option if the risk-free rate is 8 percent? Use the risk-neutral method. 5. Consider the following data for a certain share a. Price of the share now = S0 = Rs. 50 b. Exercise price = E = Rs. 54 c. Standard deviation of continuously compounded annual return = σ = 0.2 d. Expiration period of the call option = 6 months e. Risk-free interest rate = 5 percent i. What is the value of the call option? Use the normal distribution table given along with this booklet and resort to linear interpolation. (ii) What is the value of a put option? 6. Consider the following data for a certain share Price of the share now = S0 = Rs. 300 Exercise price = E = Rs. 320 Standard deviation of continuously compounded annual return = σ = 0.3 Expiration period of the call option = 3 months Risk-free interest rate = 8 percent (i) What is the value of the call option? Use the normal distribution table given along with this booklet and resort to linear interpolation. (ii) What is the value of a put option? 7. Consider the following data for a certain share Price of the share now = S0 = Rs. 110 Exercise price = E = Rs. 120 Standard deviation of continuously compounded annual return = σ = 0.2 Expiration period of the call option = 3 months Risk-free interest rate = 7 percent (i) What is the value of the call option? Use the normal distribution table given along this booklet and resort to linear interpolation. (ii) What is the value of a put option? 8. Consider the following data for a certain share (i) (ii) Price of the share now = S0 = Rs. 150 Exercise price = E = Rs. 170 Standard deviation of continuously compounded annual return = σ = 0.4 Expiration period of the call option = 6 months Risk-free interest rate = 9 percent What is the value of the call option? Use the normal distribution table given along this booklet and resort to linear interpolation. What is the value of a put option? CHAPTER 18 FUTURES 1. The share of Avinash Limited, which is not expected to pay any dividend in the annum. A three-month futures is selling for Rs. 62. Develop an arbitrage strategy and show what the profit will be 3 months hence. Ignore brokerage and other such charges. 2. The share of Vikas Limited, which is not expected to pay any dividend in the near future, is currently selling for Rs. 100. The risk-free interest rate is 6 % per annum. A six-month futures is selling for Rs. 104. Develop an arbitrage strategy and show what the profit will be 3 months hence. 3. The share of Manas Limited, which is not expected to pay any dividend in the near future, is currently selling for Rs. 80. The risk-free interest rate is 9 % per annum. A three-months futures is selling for Rs. 82. Develop an arbitrage strategy and show what the profit will be 3 months hence. 4. The share of Siddharth Limited, which is not expected to pay any dividend in the near future, is currently selling for Rs. 120. The risk-free interest rate is 9.6% per annum. A three-month futures is selling for Rs. 123.4. Develop an arbitrage strategy and show what the profit will be 3 months hence. CHAPTER 20 INVESTMENTS IN REAL ASSETS 1. Xavier considering an investment in a commercial property costing Rs. 30 million. Xavier can get a bank loan of Rs. 15 million at the rate of 14 percent against the property. The loan will be repaid in 5 equal annual installments; the first installment will fall due at the end of the first year. Xavier expects that the property will fetch a rental income of Rs. 4 million per year. For the sake of simplicity, assume that the rental income is receivable at the end of each year. Xavier plans to sell the property after 5 years. The net salvage value of the property after 5 years is expected to be Rs. 50 million. Assume that for the next five years, (a) Xavier’s marginal rate of tax will be 30 percent, (b) Xavier will be able to claim a standard deduction of 30 percent from the annual rental income of Rs. 4 million, and (c) there will be no expenses on account of repairs, maintenance, collection charges, and property taxes. (i) What will be the PVIFA (14%, 5), calculated to the fourth decimal point, with the help of the formula? (ii) What will be the annual installment payable for amortising the loan, if the bank calculates the installment correct to the nearest hundred? (iii) What will be the post-tax rental income per annum? (iv) What post-tax rate of return will Xavier earn on his equity investment(s) in the property? 2. Kamal is considering an investment in a commercial property costing Rs. 60 million. Kamal can get a bank loan of Rs. 40 million at the rate of 12 percent against the property. The loan will be repaid in 5 equal annual installments; the first installment will fall due at the end of the first year. Kamal expects that the property will fetch a rental income of Rs. 4 million per year. For the sake of simplicity, assume that the rental income is receivable at the end of each year. Kamal plans to sell the property after 5 years. The net salvage value of the property after 5 years is expected to be Rs. 80 million. Assume that for the next five years, (a) Kamal’s marginal rate of tax will be 32 percent, (b)Kamal will be able to claim a standard deduction of 30 percent from the annual rental income of Rs. 4 million, and (c) there will be no expenses on account of repairs, maintenance, collection charges, and property taxes. (i) What will be the PVIFA (12%, 5), calculated to the fourth decimal point, with the help of the formula? (ii) What will be the annual installment payable for amortising the loan? (iii) What will be the post-tax rental income per annum? (iv) What post-tax rate of return will Kamal earn on his equity investment(s) in the property? 3. Jayesh is considering an investment in a commercial property costing Rs. 20 million. Jayesh can get a bank loan of Rs. 12 million at the rate of 10 percent against the property. The loan will be repaid in 4 equal annual installments; the first installment will fall due at the end of the second year. Jayesh expects that the property will fetch a rental income of Rs. 2 million per year. For the sake of simplicity, assume that the rental income is receivable at the end of each year. Jayesh plans to sell the property after 5 years. The net salvage value of the property after 5 years is expected to be Rs. 28 million. Assume that for the next five years, (a) Jayesh’s marginal rate of tax will be 30 percent, (b) Jayesh will be able to claim a standard deduction of 30 percent from the annual rental income of Rs. 2 million, and (c) there will be no expenses on account of repairs, maintenance, collection charges, and property taxes. (i) What will be the PVIFA (10%, 4), calculated to the fourth decimal point, with the help of the formula? (ii) What will be the annual installment payable for amortising the loan, if the bank calculates the installment correct to the nearest thundered? (iii) What will be the post-tax rental income per annum? (iv) What post-tax rate of return will Jayesh earn on is equity investment(s) in the property? 4. Satish is considering an investment in a commercial property costing Rs. 10 million. Satish can get a bank loan of Rs. 5 million at the rate of 12 percent against the property. The loan will be repaid in 5 equal annual installments; the first installment will fall due at the end of the first year. Satish expects that the property will fetch a rental income of Rs. 0.9 million per year. For the sake of simplicity, assume that the rental income is receivable at the end of the year. Satish plans to sell the property after 5 years. The net salvage value of the property after 5 years is expected to be 13,768,000. Assume that (a) Satish’s marginal rate of tax is 30 percent, (b) Satish can claim a standard deduction of 30 percent from the annual rental income of Rs. 0.9 million, and (c) there will be no expenses on account of repairs, maintenance, collection charges, and property taxes. (i) (ii) (iii) (iv) What will be the PVIFA (12%, 5), calculated to the fourth decimal point, with the help of the formula? What will be the annual installment payable for amortising the loan? What will be the post-tax rental income per annum? What post-tax rate of return will Satish earn on is equity investment(s) in the property? Chapter 23 PORTFOLIO MANAGEMENT: IMPLEMENTATION AND REVIEW 1. Consider the following information for a mutual fund and the market. Mean return (%) Mutual Fund Market Standard deviation Beta 10 % 8% 15 % 10% 1.2 1.0 The mean risk-free return was 5 %. (i) What is the Treynor measure for the mutual fund? (ii) What is the Sharpe measure for the mutual fund? (iii) What is the Jensen Measure for the mutual fund? 2. Consider the following information for a mutual fund and the market. Mean return (%) Mutual Fund Market Standard deviation Beta 16 % 12 % 20% 15% 1.3 1.0 The mean risk-free return was 6 %. (i) What is the Treynor measure for the mutual fund? (ii) What is the Sharpe measure for the mutual fund? (iii) What is the Jensen Measure for the mutual fund? 3. Consider the following information for a mutual fund (M) and the market. Mean return (%) M Market Standard deviation 18 % 13 % The mean risk-free return was 8 %. (i) What is the Treynor measure for M? (ii) What is the Sharpe measure for M? (iii) What is the Jensen Measure for M? 30% 22% Beta 1.2 1.0 4. Consider the following information for a mutual fund (G) and the market. Mean return (%) G Market Standard deviation 20 % 12 % 40% 28% Beta 1.5 1.0 The mean risk-free return was 9 %. 5. (i) What is the Treynor measure for G ? (ii) What is the Sharpe measure for G? The return on a mutual fund portfolio during the last few years was 35 percent when the return on the market portfolio was 32 percent. The standard deviation of the mutual fund portfolio return was 36 percent whereas the standard deviation of the market portfolio was 28 percent. The portfolio beta was 1.1. The risk-free rate was 9%. (i) What is the impact of systematic risk? (ii) What was the impact of imperfect diversification? (iii) What was the net superior return due to selectivity? 6. The return on a mutual fund portfolio during the last few years was 22 percent when the return on the market portfolio was 20 percent. The standard deviation of the mutual fund portfolio return was 40 percent whereas the standard deviation of the market portfolio was 30 percent. The portfolio beta was 1.2. The risk-free return was 10%. (i) What was the impact of systematic risk? (ii) What was the impact of imperfect diversification? (iii) What was the net superior returns due to selectivity?