The following details are available in respect of LM Ltd

(Rs. in lakhs)

PBIT for the year ended 31 December 2009

40.00

13% Secured loans as on 31 December2009

20.00

12% Preference shares of Rs.100 each fully paid as on 31 December 2009

20.00

20,000 Equity shares of Rs.100 each Rs.80 paid-up as on 31 December 2009

16.00

80,000 Equity shares of Rs.100 each fully paid as on 31 December 2009

80.00

Reserves and surplus as on 1 January 2009

20.00

Preliminary expenses as on 31 December 2009.

15.830

Other information:

  1. Corporate tax rate: 35%
  2. Dividend distribution tax: 10%
  3. Ignore surcharge
  4. Transfer to general reserve: 20% of PAT
  5. Normal dividend rate in the same industry: 12.5%
  6. Dividend declared @ 15% on paid-up equity capital
  7. Market rate of EPS: Rs.20 per share of Rs.100

You are required to compute the value of different classes of equity shares on the basis of:

  1. Asset backing method
  2. Dividend yield method
  3. Earning yield method

[Working required: (i) balance of P&L A/c as on 31 December 2009 & (ii) earning percentage]