[CSL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,002,768 959,944 842,632 786,789 767,490 737,824 669,878 30.89%
PBT 343,960 347,476 303,780 276,098 308,434 289,840 246,650 24.84%
Tax -96,596 -99,924 -83,138 -81,212 -85,030 -80,944 -57,578 41.23%
NP 247,364 247,552 220,642 194,886 223,404 208,896 189,072 19.64%
-
NP to SH 247,364 247,552 220,642 194,886 223,404 208,896 189,072 19.64%
-
Tax Rate 28.08% 28.76% 27.37% 29.41% 27.57% 27.93% 23.34% -
Total Cost 755,404 712,392 621,990 591,902 544,086 528,928 480,806 35.18%
-
Net Worth 110,189,420 110,160,636 53,201,016 0 0 0 61,448,395 47.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,047,774 - - - - - - -
Div Payout % 1,636.36% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 110,189,420 110,160,636 53,201,016 0 0 0 61,448,395 47.65%
NOSH 112,438,182 123,775,998 62,589,429 522,017 53,191,430 52,223,999 52,519,997 66.18%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.67% 25.79% 26.18% 24.77% 29.11% 28.31% 28.22% -
ROE 0.22% 0.22% 0.41% 0.00% 0.00% 0.00% 0.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.89 0.78 1.35 150.72 1.44 1.41 1.28 -21.53%
EPS 0.22 0.20 33.00 37.33 0.42 0.40 0.36 -28.00%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.85 0.00 0.00 0.00 1.17 -11.15%
Adjusted Per Share Value based on latest NOSH - 492,328
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.78 77.33 67.88 63.38 61.83 59.44 53.96 30.89%
EPS 19.93 19.94 17.77 15.70 18.00 16.83 15.23 19.65%
DPS 326.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 88.7654 88.7422 42.8572 0.00 0.00 0.00 49.501 47.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 - - - - - -
Price 1.42 1.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 159.22 144.41 0.00 0.00 0.00 0.00 0.00 -
P/EPS 645.45 560.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.15 0.18 0.00 0.00 0.00 0.00 0.00 -
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.26 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 11/06/12 20/02/12 - - - - -
Price 1.12 1.46 0.00 0.00 0.00 0.00 0.00 -
P/RPS 125.58 188.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 509.09 730.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.20 0.14 0.00 0.00 0.00 0.00 0.00 -
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.64 0.00 0.00 0.00 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