Question

Comparative financial statements for Weller Corporation, a merchandising company, for the year ending December 31 appear below. The company did not issue any new common stock during the year. A total of 860,000 shares of common stock were outstanding. The interest rate on the bond payable was 12%, the income tax rate was 40%, and the dividend per share of common stock was $0.75 last year and $0.40 this year. The market value of the company’s common stock at the end of this year was $21.00. All of the company’s sales are on account.

Weller Corporation Comparative Balance Sheet (dollars in thousands)
	This Year			Last Year
Assets
Current assets:
Cash	$	976		$	1,920
Accounts receivable, net		15,000			10,050
Inventory		10,000			8,440
Prepaid expenses		1,860			2,220
Total current assets		27,836			22,630
Property and equipment:
Land		6,600			6,600
Buildings and equipment, net		19,800			19,600
Total property and equipment		26,400			26,200
Total assets	$	54,236		$	48,830
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	10,100		$	8,600
Accrued liabilities		720			1,000
Notes payable, short term		360			360
Total current liabilities		11,180			9,960
Long-term liabilities:
Bonds payable		6,250			6,250
Total liabilities		17,430			16,210
Stockholders' equity:
Common stock		860			860
Additional paid-in capital		4,500			4,500
Total paid-in capital		5,360			5,360
Retained earnings		31,446			27,260
Total stockholders' equity		36,806			32,620
Total liabilities and stockholders' equity	$	54,236		$	48,830

Weller Corporation Comparative Income Statement and Reconciliation (dollars in thousands)
	This Year			Last Year
Sales	$	85,000		$	80,000
Cost of goods sold		55,000			51,000
Gross margin		30,000			29,000
Selling and administrative expenses:
Selling expenses		9,100			8,600
Administrative expenses		12,600			11,600
Total selling and administrative expenses		21,700			20,200
Net operating income		8,300			8,800
Interest expense		750			750
Net income before taxes		7,550			8,050
Income taxes		3,020			3,220
Net income		4,530			4,830
Dividends to common stockholders		344			688
Net income added to retained earnings		4,186			4,142
Beginning retained earnings		27,260			23,118
Ending retained earnings	$	31,446		$	27,260

Required:

Compute the following financial data for this year:

1. Earnings per share. (Round your answer to 2 decimal places.)

2. Price-earnings ratio. (Round your intermediate calculations and final answer to 2 decimal places.)

3. Dividend payout ratio. (Round your intermediate calculations and final answer to 2 decimal places.)

4. Dividend yield ratio. (Round your intermediate calculations and final answer to 2 decimal places.)

5. Book value per share. (Round your answer to 2 decimal places.)

Answer 1

Answer of Part 1:

Earnings Per share = (Net Income – Preferred Dividend) / Average Common Outstanding Shares
Earnings Per share = ($4,530 - $0) / $860
Earnings Per Share = $4,530 / $860
Earnings Per Share = $5.27

Answer of Part 2:

Price Earning Ratio =Market Price per share / Earnings Per share
Price Earnings Ratio = $21 / $5.27
Price Earnings Ratio = $3.98

Answer of Part 3:

Dividend Payout Ratio = Dividend Per share / EPS *100
Dividend Payout Ratio = $0.40 / $5.27 * 100
Dividend Payout ratio = 7.60%

Answer of Part 4:

Dividend Yield Ratio = Dividend Per share / Market Price per share *100
Dividend Yield Ratio = $0.40 / $21 * 100
Dividend Yield Ratio = 1.90%