[CSL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.47%
YoY- 33.88%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 985,390 887,544 964,566 997,481 1,002,768 959,944 842,632 11.00%
PBT 339,360 319,792 320,297 361,198 343,960 347,476 303,780 7.67%
Tax -99,630 -95,492 -93,603 -100,292 -96,596 -99,924 -83,138 12.83%
NP 239,730 224,300 226,694 260,906 247,364 247,552 220,642 5.69%
-
NP to SH 239,730 224,300 226,694 260,906 247,364 247,552 220,642 5.69%
-
Tax Rate 29.36% 29.86% 29.22% 27.77% 28.08% 28.76% 27.37% -
Total Cost 745,660 663,244 737,872 736,574 755,404 712,392 621,990 12.86%
-
Net Worth 1,417,490 1,317,948 1,169,263 1,116,527 110,189,420 110,160,636 53,201,016 -91.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 39,789 79,574 21,476 27,625 4,047,774 - - -
Div Payout % 16.60% 35.48% 9.47% 10.59% 1,636.36% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,417,490 1,317,948 1,169,263 1,116,527 110,189,420 110,160,636 53,201,016 -91.09%
NOSH 1,243,412 1,243,348 1,193,126 1,151,058 112,438,182 123,775,998 62,589,429 -92.68%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.33% 25.27% 23.50% 26.16% 24.67% 25.79% 26.18% -
ROE 16.91% 17.02% 19.39% 23.37% 0.22% 0.22% 0.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.25 71.38 80.84 86.66 0.89 0.78 1.35 1414.21%
EPS 19.28 18.04 19.00 22.67 0.22 0.20 33.00 -30.13%
DPS 3.20 6.40 1.80 2.40 3.60 0.00 0.00 -
NAPS 1.14 1.06 0.98 0.97 0.98 0.89 0.85 21.63%
Adjusted Per Share Value based on latest NOSH - 1,209,983
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.38 71.50 77.70 80.35 80.78 77.33 67.88 11.00%
EPS 19.31 18.07 18.26 21.02 19.93 19.94 17.77 5.70%
DPS 3.21 6.41 1.73 2.23 326.08 0.00 0.00 -
NAPS 1.1419 1.0617 0.9419 0.8994 88.7654 88.7422 42.8572 -91.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 - -
Price 0.285 0.40 0.75 1.04 1.42 1.12 0.00 -
P/RPS 0.36 0.56 0.93 1.20 159.22 144.41 0.00 -
P/EPS 1.48 2.22 3.95 4.59 645.45 560.00 0.00 -
EY 67.65 45.10 25.33 21.79 0.15 0.18 0.00 -
DY 11.23 16.00 2.40 2.31 2.54 0.00 0.00 -
P/NAPS 0.25 0.38 0.77 1.07 1.45 1.26 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 27/02/13 19/12/12 24/08/12 11/06/12 20/02/12 -
Price 0.24 0.335 0.54 0.73 1.12 1.46 0.00 -
P/RPS 0.30 0.47 0.67 0.84 125.58 188.25 0.00 -
P/EPS 1.24 1.86 2.84 3.22 509.09 730.00 0.00 -
EY 80.33 53.85 35.19 31.05 0.20 0.14 0.00 -
DY 13.33 19.10 3.33 3.29 3.21 0.00 0.00 -
P/NAPS 0.21 0.32 0.55 0.75 1.14 1.64 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