6. A 7¡¢D 8¡¢B 9¡¢C 10¡¢C 11¡¢B 12¡¢D 13¡¢C 14¡¢B 15¡¢B 16¡¢B 17¡¢D 18¡¢B 19¡¢C 20¡¢A
¶þ¡¢¶àÑ¡Ìâ 1¡¢A,B,C,E 2¡¢A,B,C,E 3¡¢B,D 4¡¢A,B,C 5¡¢A,B,C,E 6¡¢C,D,E 7¡¢B,C 8¡¢A,C,D 9¡¢A,C,E 10¡¢A£¬B£¬E Èý¡¢ÅжÏÌâ 1¡¢¡Ì 2. ¡Á 3. ¡Ì 4. ¡Á 5£®¡Á 6¡¢¡Ì 7¡¢¡Ì 8¡¢¡Á 9¡¢¡Á 10¡¢¡Á ËÄ¡¢¼ÆËãÌâ 1. ½â£º£¨1£© [£¨EBIT£1 000¡Á6%£2 000¡Á8%£©¡Á£¨1£25%£©]/£¨4 000£«1 000£© £½[£¨EBIT£1 000¡Á6%£2 000¡Á8%£2 000¡Á10%£©¡Á£¨1£25%£©]/4 000 ¼ÆËãµÃ£ºEBIT£½1 220(ÍòÔª)
»ò£º ¼×·½°¸ÄêÀûÏ¢£½1 000¡Á6%£«2 000¡Á8%£½220£¨ÍòÔª£©
ÒÒ·½°¸ÄêÀûÏ¢£½1 000¡Á6%£«2 000¡Á8%£«2 000¡Á10%£½420£¨ÍòÔª£© [£¨EBIT£220£©¡Á£¨1£33%£©]/£¨4 000£«1 000£©
- 45 -
£½[£¨EBIT£420£©¡Á£¨1£33%£©]/4 000 ¼ÆËãµÃ£ºEBIT£½1 220(ÍòÔª)
£¨2£©ÒÒ·½°¸²ÆÎñ¸Ü¸ËϵÊý=1 220/£¨1 220£420£©£½1.53 £¨3£©Ô¤¼ÆÏ¢Ë°Ç°ÀûÈó£½1 000ÍòÔª (1)ծȯ×ʱ¾³É±¾£½8£¥¡Á(1-30£¥)¡Â(1-2£¥)=5.71£¥ £¨2£©ÓÅÏȹÉ×ʱ¾³É±¾=10£¥¡Â(1-3£¥)=10.3l£¥ £¨3£©ÆÕͨ¹É×ʱ¾³É±¾=8£¥¡Â(1-6£¥)+5£¥=13.51£¥ £¨4£©¸Ã³ï×Ê×éºÏ·½°¸µÄ×ÛºÏ×ʱ¾³É±¾ÂÊΪ£º ×ÛºÏ×ʱ¾³É±¾ÂÊ=5.71£¥¡Á0.5+10.31£¥¡Á0.25+13.51£¥¡Á0.25=15.10£¥ (3·Ö) 3¡¢ ¡¾´ð°¸¡¿¸ù¾ÝÓйع«Ê½£¬¿É¼ÆËã¾Óª¸Ü¸ËϵÊý¡¢²ÆÎñ¸Ü¸ËϵÊýºÍ¸´ºÏ¸Ü¸ËϵÊý·Ö±ðΪ£º ¾Óª¸Ü¸ËϵÊý?²ÆÎñ¸Ü¸ËϵÊý?»ùÆÚ±ß¼Ê¹±Ï×400?400?60%»ùÆÚϢ˰ǰÀûÈó80==2 Ϣ˰ǰÀûÈó80Ϣ˰ǰÀûÈó?ÀûÏ¢=80?750?0.4?12%=1.82 ¸´ºÏ¸Ü¸ËϵÊý=¾Óª¸Ü¸ËϵÊý¡Á²ÆÎñ¸Ü¸ËϵÊý=2¡Á1.82=3.64 ¶Ô¸Ã¹«Ë¾¾Óª¼°²ÆÎñÃæÁٵķçÏÕ½øÐзÖÎö£º ¶Ô¸Ã¹«Ë¾À´Ëµ£¬µ±ÏúÊÛÊÕÈëÔö¼õ±ä»¯Îª1%ʱ£¬ÆäϢ˰ǰÀûÈóÔö¼õ±ä»¯°Ù·Ö±È½«ÊÇËüµÄ2±¶¡£µ±ÏúÊÛÊÕÈë½µµÍµ½±ß¼Ê¹±Ï×µÈÓڹ̶¨³É±¾Ê±£¬¹«Ë¾½«½øÈëÓ¯¿÷ƽºâµã¡£ µ±Ï¢Ë°Ç°ÀûÈóÔö¼õ±ä»¯1%£¬Æäÿ¹ÉÊÕÒæµÄÔö¼õ±ä»¯½«ÊÇËüµÄ1.82±¶¡£ 4¡¢ ¡¾´ð°¸¡¿£¨1£©ÓªÒµ¸Ü¸ËϵÊý=£¨280¨D280¡Á60%£©¡Â£¨280-280¡Á60%-30£©=112¡Â82=1.37 ²ÆÎñ¸Ü¸ËϵÊý=£¨70+300¡Á40%¡Á10%£©¡Â70=£¨70+12£©¡Â70=1.17 ÁªºÏ¸Ü¸ËϵÊý=1.37¡Á1.17=1.6 £¨2£©Ò»°ã¶øÑÔ£¬ÆóÒµµÄÓªÒµ¸Ü¸ËϵÊýÔ½´ó£¬ÓªÒµ¸Ü¸ËÀûÒæºÍÓªÒµ·çÏÕ¾ÍÔ½¸ß£»ÆóÒµµÄÓªÒµ¸Ü¸ËϵÊýԽС£¬ÓªÒµ¸Ü¸ËÀûÒæºÍÓªÒµ·çÏÕ¾ÍÔ½µÍ¡£ Ò»°ã¶øÑÔ£¬²ÆÎñ¸Ü¸ËϵÊýÔ½´ó£¬ÆóÒµµÄ²ÆÎñ¸Ü¸ËÀûÒæºÍ²ÆÎñ·çÏÕ¾ÍÔ½¸ß£»²ÆÎñ¸Ü¸ËϵÊýԽС£¬ÆóÒµ²ÆÎñ¸Ü¸ËÀûÒæºÍ²ÆÎñ·çÏÕ¾ÍÔ½µÍ¡£ ÁªºÏ¸Ü¸ËϵÊý·´Ó³ÆóÒµµÄ×Ü·çÏճ̶ȣ¬²¢ÊܾӪ·çÏպͲÆÎñ·çÏÕµÄÓ°Ï죨ͬ·½Ïò±ä¶¯£©¡£Òò´Ë£¬Îª´ïµ½ÆóÒµ×Ü·çÏճ̶Ȳ»±ä¶øÆóÒµ×ÜÊÕÒæÌá¸ßµÄÄ¿µÄ£¬ÆóÒµ¿ÉÒÔͨ¹ý½µµÍÓªÒµ¸Ü¸ËϵÊýÀ´½µµÍ¾Óª·çÏÕ£¨¿É²ÉÈ¡¼õÉٹ̶¨³É±¾»òÀ©´óÏúÊ۵ķ½·¨£©£¬¶øÍ¬Ê±Êʵ±Ìá¸ß¸ºÕ®±ÈÀýÀ´Ìá¸ß²ÆÎñ¸Ü¸ËϵÊý£¬ÒÔÔö¼ÓÆóÒµÊÕÒæ¡£ 5¡¢¡¾´ð°¸¡¿£¨1£©£¨·½·¨Ò»£© ÏîÄ¿ Ϣ˰ǰӯÓà ĿǰÀûÏ¢ ÐÂÔöÀûÏ¢ ˰ǰÀûÈó ˰ºóÀûÈó ÆÕͨ¹ÉÊý ÿ¹ÉÓ¯Óà ·½°¸1 200 40 60 100 60 100£¨Íò¹É£© 0.6£¨Ôª£© ·½°¸2 200 40 160 96 125£¨Íò¹É£© 0.77£¨Ôª£© - 46 - £¨·½·¨¶þ£© ·½°¸1£º ?·¢ÐÐծȯÿ¹ÉÓ¯Óà?(EBIT?I)(1?T)N [200?(400?10%?500?12%)](1?40%)100 ?0.6 ·¢ÐÐйÉÿ¹ÉÓ¯Óà?·½°¸2£º (200?400?10%)(1?40%)?0.77500100?20 £¨2£©£¨EBIT£40-60£©¡Á£¨1£40%£©/100=£¨EBIT£40£©¡Á£¨1£40%£©/125 EBIT=340£¨ÍòÔª£© £¨3£©²ÆÎñ¸Ü¸ËϵÊý£¨1£©=200/£¨200£40£60£©=2 ²ÆÎñ¸Ü¸ËϵÊý£¨2£©=200/£¨200£40£©=1.25 £¨4£©ÓÉÓÚ·½°¸2ÿ¹ÉÓ¯Óࣨ0.77Ôª£©´óÓÚ·½°¸1£¨0.6Ôª£©£¬ÇÒÆä²ÆÎñ¸Ü¸ËϵÊý£¨1.25£©Ð¡ÓÚ·½°¸1£¨2£©£¬¼´·½°¸2ÊÕÒæÐԸߣ¬·çÏյͣ¬ËùÒÔ·½°¸2ÓÅÓÚ·½°¸1¡£ Õ®Îñ³É±¾ÂÊ?6¡¢ ¡¾´ð°¸¡¿ ÓÅÏȹɳɱ¾ÂÊ?ÆÕͨ¹É³É±¾ÂÊ?500?7%?7.22P0?(1?3%) 1000?10%?(1?33%)?6.8400?(1?2%) 1000?10%?4%?14.4200?(1?4%) ×ÛºÏ×ʽð³É±¾?0.4?6.84%?0.2?7.22%?0.4?14.42%?9.95% 20002000?10%?(1-33%)800800?12"002200?12%?????[?4%]50002000?(1-2%)5000800?(1-3%)50002200?(1-5%) 7¡¢ ¡¾´ð°¸¡¿= =40%¡Á6.8%+16%¡Á12.37%+44%¡Á£¨12.63%+4%£© =2.73%+1.98%+7.32% =12.02% 8¡¢ ¡¾´ð°¸¡¿A·½°¸×ÛºÏ×ʽð³É±¾£½20%¡Á13%£«20%¡Á12%£«60%¡Á10%£½11% B·½°¸×ÛºÏ×ʽð³É±¾£½50%¡Á12%£«30%¡Á10%£«20%¡Á9%£½10.8% ÏîĿͶ×ÊÊÕÒæÂÊ£½£¨109/1000£©¡Á100%£½10.9% ÆÀ¼Û£º ÓÉÓÚ10.8%£¼10.9%£¼11% ËùÒÔ£¬B·½°¸¿ÉÐС£ 9¡¢ ¡¾´ð°¸¡¿£¨1£©ÎÞ²î±ðµãϢ˰ǰÀûÈó£º (EBIT?400?10%?200?12%)?(1?40%)24(EBIT?400?10%)?(1?40%)?32EBIT?136ÍòÔª Á½¸ö×·¼Ó³ï×Ê·½°¸ÎÞ²î±ðµãÿ¹ÉÀûÈó£º - 47 - µ¥Î»£ºÍòÔª Ïî Ä¿ Ϣ˰ǰÀûÈó ¼õ£ºÀûÏ¢ ˰ǰÀûÈó ¼õ£ºËùµÃ˰£¨40%£© ˰ºóÀûÈó ÆÕͨ¹É¹É·ÝÊý£¨Íò¹É£© ÿ¹ÉÀûÈó£¨Ôª£© Ïî Ä¿ Ϣ˰ǰÀûÈó ¼õ£ºÀûÏ¢ ˰ǰÀûÈó ¼õ£ºËùµÃ˰£¨40%£© ˰ºóÀûÈó ÆÕͨ¹É¹É·ÝÊý£¨Íò¹É£© ÿ¹ÉÀûÈó£¨Ôª£© ·¢ÐÐծȯ 136 64 72 28.8 43.2 24 1.8 ·¢ÐÐծȯ 200 64 136 54.4 81.6 24 3.4 Ôö·¢ÆÕͨ¹É 136 40 96 38.4 57.6 32 1.8 Ôö·¢ÆÕͨ¹É 200 40 160 64 96 32 3 £¨2£©Ô¤¼Æ1999ÄêϢ˰ǰÀûÈóΪ200ÍòԪʱÁ½¸ö×·¼Ó³ï×Ê·½°¸µÄÆÕͨ¹Éÿ¹É˰ºóÀûÈó£º ±È½ÏÁ½·½°¸ÏµÄÿ¹É˰ºóÀûÈ󣬷¢ÐÐծȯÓÅÓÚÔö·¢ÆÕͨ¹É£¬ÒÔ´ËΪÒÀ¾ÝÓ¦²ÉÓ÷¢ÐÐծȯ³ï×Ê·½°¸£¬ÒÔÌá¸ßÆÕͨ¹Éÿ¹ÉÀûÈó¡£ 10£® ½â£º (1) EPS¼× = ( 60 - 200¡Á8%) ¡Á£¨1-40%£© / 40 = 0.66Ôª/¹É £¨3·Ö£© EPSÒÒ = ( 60 ¨C 400¡Á8%)¡Á£¨1-40%£© / 20 = 0.84Ôª/¹É £¨3·Ö£© £¨2£©£¨EBIT - 200¡Á8%) ¡Á60% / 40 = £¨EBIT - 400¡Á8%)¡Á60% / 20 EBIT =48ÍòÔª £¨6·Ö£© ÓÉÓÚ48ÍòÔª ¡µ45ÍòÔª£¬ËùÒÔ¼×·½°¸ÓÅ£¬Ó¦²ÉÈ¡ÆÕͨ¹ÉÈÚ×Ê¡£ £¨2·Ö£© µÚÆßÕ ÄÚ²¿³¤ÆÚͶ×Ê Ò»¡¢µ¥Ñ¡Ìâ 1£® D 2. A 3. D 4¡¢C 5¡¢A 6¡¢B 7¡¢B 8¡¢A 9¡¢C 10¡¢A 11¡¢C 12¡¢A 13¡¢C 14¡¢A 15¡¢C 16¡¢B 17¡¢D - 48 -
Ïà¹ØÍÆ¼ö£º