• Home
  • 9.1 Introduction
  • 9.2 Key Concepts
  • 9.3 Normal Earnings
  • 9.4 AEG
  • 9.5 Cost of Capital
  • 9.6 Implied Equivalence: IBM
  • 9.7 Residual Income
  • 9.8 Entering Data via Excel
  • 9.9 Forecasting Price
  • 9.10 Sensitivity Analysis
  • 9.11 Conclusions
  • 9.12 Questions

9.6  Implied Equivalence Relationship:  IBM Example

As discussed in the introduction to this chapter there is an implied relationship between Residual Income and Abnormal Earnings Growth under clean surplus accounting.  Next section discusses and demonstrates this relation for the current example.

Equivalence Relationship between AEG and the Change in RI under Clean Surplus Accounting

The clean surplus accounting relationship implies a direct relationship between the AEG and RIV models.  This is because we can re-express AEG for a particular year, as the difference between Residual Income for that year and the previous year.  Recall, we measure Residual Income in terms of the dollar earnings over and above what investors’ require relative to the book value of shareholders’ equity.  In the current IBM example context this applies as follows:

AEG2010 = C. Earn2010 + keDiv2009 – (1+ke)C. Earn2009

              =  C. Earn2010­ – C. Earn2009 – ke (C. Earn2009 – Div2009)

From the clean surplus relationship and comprehensive earnings

Book Value2009 = Book value2008 + C. Earn2009 – Div2009

Substituting in:

AEG2010 = C. Earn2010­ – C. Earn2009 – ke ( Book Value2009 - Book value2008)

Rearranging we express as the differences between two residual incomes

AEG2010 = C. Earn2010­ – ke( Book Value2009 ) – (C. Earn2009 – ke(Book value2008))

Verification of Equivalence

Inputs

Comprehensive Earnings per share 2009 = $10,115/1341 = $7.543

Expected Comprehensive EPS FY 2010  $7.543*1.1255 = $8.49

Expected Comprehensive EPS FY 2011  $8.49*1.094 = $9.288

Projected Dividend Per Share (2010) = $8.49*0.283 = $2.403

Cost of Equity Capital (ke) = 0.0837

Normal Earnings

2009 Normal earnings = 1.0837*$7.543 = $8.174

2010 Normal earnings = 1.0837*$8.49 = $9.200

Recall that Abnormal Earnings Growth = Comprehensive Incomet + Cost of Equity Capital * Dividendst-1 – Normal Earningst 

2010 Abnormal Earnings Growth =  $9.288 + 0.0837*$2.403 - $9.200  = $9.489 - $9.200 = 0.289

So given current growth forecasts we expect IBM to return to positive Abnormal earnings growth.

Copyright © 2011 OS Financial Trading System. All Rights Reserved.