Professional Documents
Culture Documents
Parte I.
1. Cules son las tres razones bsicas por la que el incremento al mximo de las utilidades es
incongruente con el incremento al mximo de la riqueza?
R1: Maximizar las utilidades ignora: el tiempo de los rendimientos, los flujos de efectivos
disponibles para los accionistas y el riesgo.
2. Realice una breve comparacin entre las reformas al mercado de capitales MKI, MKII y MKIII.
Ley
Evento
Objetivo
MKI
Crisis Asiatica
Incentivar el Ahorro e
integracin internacional
MKII
fomentar la industria de
capital
de
riesgo,
aumentar la potestad de la
SVS y promover desarrollo
del mercado financiero.
MKIII
No existe
especifico
un
evento Tiene
como
objetivo
potenciar la integracin
internacional, profundizar
el
mercado,
aumentar
competitividad
del
mercado do crediticio.
b)
Si hoy da usted decide vender las acciones al precio punta vigente para la accin y
considerando un dividendo provisorio pagado el 11-08-2010 igual a $50,5 por accin Cul es
la rentabilidad obtenida?
($1.050 $50.5 $1.155)
R
4.72%
$1.155
c)
Considerando las positivas noticias econmicas respecto al IMACEC del mes de marzo de
2011 igual a un 15,2% Qu esperara en el comportamiento del precio de CEMENTOS? Es
coherente con lo observado en la grafica?
2000
Disponible
2001
2005
2006
2007
2008
2009
1.885.613
6.760.981
1.465.675
1.143.543
801.407
1.647.935
3.950.770
1.792.472
20.468.804
13.732.657
16.549.142
2.150.397
1.226.845
1.024.902
25.631.637
Valores Negociables
143.018
165.081
2.499.218
1.012.902
10.294.818
857.739
3.200.000
3.079.102
39.521.185
4.198.137
286.892
535.778
196.341
1.163.933
2.592.893
2.859.367
1.051.936
4.093.769
4.818.956
2.004.714
214.783
16.910
90.451
109.197
1.600.909
162.889
111.852
74.650
36.121
Deudores Varios
Dctos. y Cuentas Emp.
Relacionadas
676.273
1.344.926
445.973
2.971.014
16.825.226
5.363.066
15.172.936
1.968.653
4.963.419
5.664.058
1.365.273
1.374.715
2.065.555
1.832.379
1.872.359
2.643.800
164.086
106.923
Existencias
2.508.059
1.145.801
2.454.424
2.011.722
1.519.246
207.845
1.025.503
975.101
801.896
812.059
629.307
1.487.810
2.567.079
7.662.070
1.659.906
3.178.477
2.343.986
22.749
15.937
15.991
567.153
186.644
235.160
165.571
107.771
Impuestos Diferidos
82.840
26.144
21.820
56.501
10.763
57.976
74.486
39.742
21.615
2.615.515
33.072.518
1.917.148
6.152.111
17.568.252
10.365.440
16.965.310
352.401
2004
9.010
1.162.951
2003
11.498
Depositos a Plazo
1.004.075
2002
43.440
12.078
-
157.971
122.064
355.323
10.031.084
33.244.935
57.213.453
1.173.879
39.809.458
5.397.394
33.901.440
18.454.864
10.287.172
15.922
87.721.987
107.206
12.955.901
565.888
61.692.231
73.477.623
73.162.765
75.378.277
77.792.496
79.602.326
80.847.091
81.476.138
87.042.145
137.159.018
143.452.039
175.488.339
181.837.660
179.574.170
170.887.979
409.237.644
451.490.435
550.891.643
650.462.031
Maquinas y Equipos
48.738.901
47.428.422
61.283.597
76.601.471
79.214.047
128.844.072
190.924.166
198.765.868
193.962.676
183.986.812
49.964.842
49.966.730
38.635.816
75.771.413
183.705.560
299.177.926
122.000.877
165.914.278
139.197.516
34.139.747
Depreciacin
TOTAL ACTIVOS FIJOS
Inversiones en Empresas
Relacionadas
- 35.535.999
272.672.90
273.804.385 3
14.297.229
16.031.078
301.912.67
3
357.501.24
2
20.418.839
458.674.63
3
10.196.729
23.592
23.539
23.780
23.780
23.780
26.672
27.136
94.566
123.466
55.103
821.447
678.839
28.217
Intangibles
Amortizacin
38.046.971
52.394.464
42.387.192
32.050.456
4.038.250
175.482
296.285
-
37.978
32.144.011
610.577.95
6
11.096.563
Otros
94.455.636
12.166.173
332.922
30.554.134
27.739.006
30.588.450
1.586.069
37.766
884.251
35.028.524
3.881.859
4.739.974
25.504
25.504
25.504
7.156.817
900.000
25.490.429
-
38.559
2.662.677
-
873.221.864
25.505
14.182.159
31.897.134
670.122
28.045.704
4.975.681
116.898
1.242.657
2.723.810 -
832.900.766
43.509
6.980.964
-
- 127.836.887
797.689.694
8.030.574
25.504
350.444
-
720.476.66
9
92.149.063
173.060
1.350.126
-
1.008.093
27.719.882
1.330.668
-
966.396
33.057.498
59.176.001
53.409.088
42.746.293
45.960.834
93.807.002
73.574.001
58.059.540
40.101.108
39.496.015
343.767.101 348.814.21
365.352.84
433.492.47
561.848.92
744.194.41
827.952.11
874.204.098
1.001.044.95
934.089.012
2000
Obligaciones con Bancos Corto Plazo
2001
4.693.658
2002
4.739.814
-
2003
5.652.355
2004
7.987
2006
2007
2008
2009
10.797.243
18.927.172
39.222.376
544.912
531.908
2.244.709
3.132.893
8.970.882
14.437.851
25.725.628
2.554.586
13.162.464
12.774.418
12.403.407
4.697.430
6.062.566
7.985.589
10.310.520
7.422.714
4.337.138
2.212.751
2.215.631
12.688.968
2.994.547
4.148.468
6.410.498
6.534.680
10.935.973
8.491.982
21.397.066
16.630.111
19.542.448
17.483.450
24.910.274
75.079
1.975
30.070
26.968
32.831
12.000
2005
4.351.137
3.987.155
5.001.404
Acreedores Varios
Dctos. Y Cuentas por pagar Emp.
Relacionadas
37.959
14.052
36.272
44.025
368.244
217.649
407.566
98.677
107.239
59.495
1.986.557
958.173
2.752.824
2.845.585
2.963.926
3.406.732
3.305.939
42.401
373.937
365.051
Provisiones
2.353.847
2.361.989
3.602.308
5.167.893
8.287.089
7.520.332
11.465.425
7.882.329
11.183.454
11.549.026
Retenciones
357.402
338.320
390.278
282.523
224.281
309.154
360.895
286.842
211.675
237.488
Impuesto a la Renta
29.136
918.666
1.561.747
1.016.778
584.473
752.349
1.266.396
772.604
3.688.014
3.419.297
3.383.892
26.153.82
4
25.320.01
5
27.048.02
1
28.428.45
2
47.015.30
3
60.705.62
7
58.067.27
6
93.596.728
60.934.979
79.623.985
9.357.182
38.215.118
65.835.314
90.914.169
104.338.099
289.781.050
248.121.666
83.570.168
93.765.324
107.854.96
9
171.941.81
1
262.746.87
9
379.869.01
6
437.846.14
1
455.339.370
495.242.335
480.977.044
29.532.639
3.055.440
4.915.788
3.565.875
60.988.658
67.477.326
47.647.857
38.669.890
36.409.016
33.895.538
606.382
-
365.915
35.222
480.015
Impuestos Diferidos
208.517
66.945
218.011
176.392
30.787
212.176
281.796
152.345
445.816
-
3.640.057
Impuestos Diferidos
5.227.211
10.306.242
33.201
16.309
7.750.320
4.829.826
5.705.828
10.470.242
9.856.429
12.669.776
55.206.148
2.911.247
3.693.392
2.540.513
19.090.857
21.963.808
28.737.218
46.796.560
70.450.750
88.830.027
86.560.770
85.970.138
144.970.9
72
157.398.5
60
180.810.2
76
265.378.5
12
379.298.0
13
552.119.9
21
674.093.1
03
955.486.64
715.253.340 4
837.980.558
INTERES MINORITARIO
5.509
4.883
1.424
1.399
1.411
2.257
3.840
290.871
290.258
293.695
Capital Pagado
318.721.58
7
318.721.58
7
328.283.23
5
331.566.06
7
339.855.21
9
352.090.00
7
359.483.89
7
386.085.705
420.447.333
410.777.044
603.064.94
3
755.695.7
74
748.875.31
2
6.560.975
259.487
621.156.89
2
791.950.0
03
778.099.41
0
13.560.109
290.484
627.368.46
1
819.250.4
21
799.930.15
5
19.011.902
308.364
643.052.67
2
847.373.6
98
838.963.52
9
8.011.401
398.768
666.202.56
8
886.925.9
64
861.537.38
3
24.834.496
554.085
680.192.82
2
943.888.8
28
904.985.68
8
38.325.687
577.453
730.527.091
1.051.549.6
37
1.013.776.43
7
37.773.200
798.777.055
1.234.891.3
10
1.145.135.06
2
89.756.248
801.972.300
1.196.558.5
70
1.206.492.79
9
603.064.96
2
749.149.7
53
746.489.68
0
2.419.072
241.001
TOTAL PATRIMONIO
172.636.7
96
166.090.7
56
157.490.1
24
139.684.1
07
135.534.1
93
131.366.6
11
TOTAL PASIVOS
343.767.1
01
348.814.2
14
365.349.8
45
433.492.4
70
561.848.9
20
2000
2001
2002
2003
Costos de Explotacin
21.261.925
19.199.970
24.160.157
22.884.437
23.034.926
29.611.682
Margen de Explotacin
Gastos de Administracin y
Ventas
2.061.955
9.672.200
1.275.720
9.941.472
6.576.756
8.814.759
Otras Reservas
Utilidades Retenidas
Perdidas Acumuladas
Utilidad del Ejercicio
ESTADO DE RESULTADO
Ingresos de Explotacin
88.822.299
48.837.049
9.934.229
95.787.89
1
65.063.159
15.666.922
16.190.774
744.194.4
16
827.952.1
10
1.001.044.9
874.204.098 59
2004
2005
2006
2007
27.440.373
29.300.854
31.679.797
34.123.250
35.424.110
33.162.607
1.860.481
13.130.257
2.443.453
12.044.385
2.261.503
16.310.718
33.807.706
53.602.728
19.795.02
2
12.734.658
2008
934.089.012
2009
36.705.491
54.507.184
32.240.862
63.121.598
30.329.924
68.869.494
17.801.693
21.775.003
30.880.736
20.080.482
38.539.570
19.872.020
7.610.245
8.665.752
15.391.51
5
14.990.73
8
14.487.83
8
14.049.21
5
32.529.68
0
39.576.696
50.961.218
58.411.590
576.908
431.489
463.567
725.963
1.594.668
2.458.049
2.140.195
2.575.109
3.991.622
6.058.117
207.541
377.776
874.290
991.747
779.771
760.455
407.214
502.457
619.338
883.244
16.443.903
145.789
15.973
6.188.607
7.712.470
18.608.442
26.725.035
17.463.259
51.314.485
25.558.578
30.700.804
267
59.646.380
189.520
80.482.191
37.488.241
52.292
6.382.839
10.837.647
7.755.920
14.566.855
1.094.603
1.135.144
2.120.522
6.043.596
16.676.973
24.422.375
681.069
822.691
23.605.074
15.266.807
733.346
Diferencias de Cambio
2.171.179
236.505
10.883.721
7.372.095
1.179.193
Resultado No Operacional
5.100.187
2.156.680
2.510.058
Impuesto a la Renta
83.334
6.509.072
52.205
1.817.043
13.574.47
2
Resultado Operacional
Ingresos Financieros
Utilidad Inversin Empresa
Relacionada
Otros Ingresos Fuera de la
Explotacin
Prdida Inversin Empresas
Relacionadas
Amortizacin menor valor
Inversiones
Gastos Financieros
Otros Egresos fuera de la
Explotacin
Correccin Monetaria
Items Extraordinarios
13.486
2.426.724
6.561.277
13.560.98
6
Interes Minorotario
562
2.426.162
302
6.560.975
Utilidad Liquida
Amortizacin Mayor Valor de
Inversiones
UTILIDAD (PERDIDAD) DEL
EJERCICIO
7.090
2.419.072
6.560.975
4.507.284
4.253.244
10.737.49
4
5.511
8.268.914
19.011.91
9
11.085.81
6
3.402.022
190.607
4.800.000
240.298
10.587.84
7
24.637.06
2
196.956
30.266.014
11.181.094
3.647.011
681.716
5.792.477
38.322.15
7
4.019
38.326.17
6
877
13.560.109
24.834.01
8.011.415 8
17
14 478
19.011.902 8.011.401
24.834.496
13.560.10
9
19.011.90
2
38.325.68
7
8.011.401
24.834.49
6
489
38.325.687
36.650.139
19.196.163
14.487.375
41.739.102
24.136.403
41.873.556
35.492.101
7.757.107
9.424.065
11.885.780
48.949.389
1.843.241
38.871.294
68.309.400
37.733.455
39.613
89.832.512
9.897.810
76.188
36.249
37.773.068
132
37.773.200
89.756.324
37.773.200
89.756.248
76
89.756.248
66.008.612
9.934.059
170
9.934.229
9.934.229