Finance Uts (2023)

You might also like

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

ROE = (Net Profit Margin) x (Asset Turnover) x (Equity Multiplier)

1997
Net Profit Margin (NPM):
NPM = Profit after Taxes / Net Sales
NPM = 177,813 / 691,614 = 0.257

Asset Turnover (AT):


AT = Net Sales / Average Total Assets
Average Total Assets = (Total Assets at the beginning of the year + Total Assets at the end of
the year) / 2
Average Total Assets = (1,150,158 + 1,696,984) / 2 = 1,423,571
AT = 691,614 / 1,423,571 = 0.486

Equity Multiplier (EM):


EM = Average Total Assets / Total Shareholders’ Equity
EM = 1,423,571 / 809,995 = 1.756

ROE for 1997:


ROE = 0.257 (NPM) x 0.486 (AT) x 1.756 (EM) = 0.223

1998
NPM = 518,828 / 2,034,561 = 0.254
AT = 2,034,561 / [(1,696,984 + 1,736,497) / 2] = 1.187
EM = [(1,696,984 + 1,736,497) / 2] / 1,265,040 = 1.347
ROE = 0.254 (NPM) x 1.187 (AT) x 1.347 (EM) = 0.343

1999
NPM = 318,039 / 1,694,839 = 0.188
AT = 1,694,839 / [(1,736,497 + 1,390,183) / 2] = 1.136
EM = [(1,736,497 + 1,390,183) / 2] / 1,390,183 = 1.249
ROE = 0.188 (NPM) x 1.136 (AT) x 1.249 (EM) = 0.26

You might also like