[CSL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.08%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 887,544 964,566 997,481 1,002,768 959,944 842,632 786,789 8.35%
PBT 319,792 320,297 361,198 343,960 347,476 303,780 276,098 10.28%
Tax -95,492 -93,603 -100,292 -96,596 -99,924 -83,138 -81,212 11.39%
NP 224,300 226,694 260,906 247,364 247,552 220,642 194,886 9.81%
-
NP to SH 224,300 226,694 260,906 247,364 247,552 220,642 194,886 9.81%
-
Tax Rate 29.86% 29.22% 27.77% 28.08% 28.76% 27.37% 29.41% -
Total Cost 663,244 737,872 736,574 755,404 712,392 621,990 591,902 7.87%
-
Net Worth 1,317,948 1,169,263 1,116,527 110,189,420 110,160,636 53,201,016 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 79,574 21,476 27,625 4,047,774 - - - -
Div Payout % 35.48% 9.47% 10.59% 1,636.36% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,317,948 1,169,263 1,116,527 110,189,420 110,160,636 53,201,016 0 -
NOSH 1,243,348 1,193,126 1,151,058 112,438,182 123,775,998 62,589,429 522,017 78.25%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 25.27% 23.50% 26.16% 24.67% 25.79% 26.18% 24.77% -
ROE 17.02% 19.39% 23.37% 0.22% 0.22% 0.41% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 71.38 80.84 86.66 0.89 0.78 1.35 150.72 -39.21%
EPS 18.04 19.00 22.67 0.22 0.20 33.00 37.33 -38.39%
DPS 6.40 1.80 2.40 3.60 0.00 0.00 0.00 -
NAPS 1.06 0.98 0.97 0.98 0.89 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,405,998
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 71.50 77.70 80.35 80.78 77.33 67.88 63.38 8.36%
EPS 18.07 18.26 21.02 19.93 19.94 17.77 15.70 9.81%
DPS 6.41 1.73 2.23 326.08 0.00 0.00 0.00 -
NAPS 1.0617 0.9419 0.8994 88.7654 88.7422 42.8572 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 - - -
Price 0.40 0.75 1.04 1.42 1.12 0.00 0.00 -
P/RPS 0.56 0.93 1.20 159.22 144.41 0.00 0.00 -
P/EPS 2.22 3.95 4.59 645.45 560.00 0.00 0.00 -
EY 45.10 25.33 21.79 0.15 0.18 0.00 0.00 -
DY 16.00 2.40 2.31 2.54 0.00 0.00 0.00 -
P/NAPS 0.38 0.77 1.07 1.45 1.26 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 19/12/12 24/08/12 11/06/12 20/02/12 - -
Price 0.335 0.54 0.73 1.12 1.46 0.00 0.00 -
P/RPS 0.47 0.67 0.84 125.58 188.25 0.00 0.00 -
P/EPS 1.86 2.84 3.22 509.09 730.00 0.00 0.00 -
EY 53.85 35.19 31.05 0.20 0.14 0.00 0.00 -
DY 19.10 3.33 3.29 3.21 0.00 0.00 0.00 -
P/NAPS 0.32 0.55 0.75 1.14 1.64 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment