[CSL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.22%
YoY- 16.7%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 997,481 1,002,768 959,944 842,632 786,789 767,490 737,824 22.19%
PBT 361,198 343,960 347,476 303,780 276,098 308,434 289,840 15.75%
Tax -100,292 -96,596 -99,924 -83,138 -81,212 -85,030 -80,944 15.31%
NP 260,906 247,364 247,552 220,642 194,886 223,404 208,896 15.92%
-
NP to SH 260,906 247,364 247,552 220,642 194,886 223,404 208,896 15.92%
-
Tax Rate 27.77% 28.08% 28.76% 27.37% 29.41% 27.57% 27.93% -
Total Cost 736,574 755,404 712,392 621,990 591,902 544,086 528,928 24.62%
-
Net Worth 1,116,527 110,189,420 110,160,636 53,201,016 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 27,625 4,047,774 - - - - - -
Div Payout % 10.59% 1,636.36% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,116,527 110,189,420 110,160,636 53,201,016 0 0 0 -
NOSH 1,151,058 112,438,182 123,775,998 62,589,429 522,017 53,191,430 52,223,999 -92.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.16% 24.67% 25.79% 26.18% 24.77% 29.11% 28.31% -
ROE 23.37% 0.22% 0.22% 0.41% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 86.66 0.89 0.78 1.35 150.72 1.44 1.41 1445.75%
EPS 22.67 0.22 0.20 33.00 37.33 0.42 0.40 1364.65%
DPS 2.40 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.89 0.85 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 86,348,751
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 80.35 80.78 77.33 67.88 63.38 61.83 59.44 22.18%
EPS 21.02 19.93 19.94 17.77 15.70 18.00 16.83 15.92%
DPS 2.23 326.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 88.7654 88.7422 42.8572 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 - - - - -
Price 1.04 1.42 1.12 0.00 0.00 0.00 0.00 -
P/RPS 1.20 159.22 144.41 0.00 0.00 0.00 0.00 -
P/EPS 4.59 645.45 560.00 0.00 0.00 0.00 0.00 -
EY 21.79 0.15 0.18 0.00 0.00 0.00 0.00 -
DY 2.31 2.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.45 1.26 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/12/12 24/08/12 11/06/12 20/02/12 - - - -
Price 0.73 1.12 1.46 0.00 0.00 0.00 0.00 -
P/RPS 0.84 125.58 188.25 0.00 0.00 0.00 0.00 -
P/EPS 3.22 509.09 730.00 0.00 0.00 0.00 0.00 -
EY 31.05 0.20 0.14 0.00 0.00 0.00 0.00 -
DY 3.29 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.14 1.64 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