[CSL] QoQ Cumulative 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- 58.21%
YoY- 33.88%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 492,695 221,886 964,566 748,111 501,384 239,986 842,632 -30.09%
PBT 169,680 79,948 320,297 270,899 171,980 86,869 303,780 -32.20%
Tax -49,815 -23,873 -93,603 -75,219 -48,298 -24,981 -83,138 -28.94%
NP 119,865 56,075 226,694 195,680 123,682 61,888 220,642 -33.44%
-
NP to SH 119,865 56,075 226,694 195,680 123,682 61,888 220,642 -33.44%
-
Tax Rate 29.36% 29.86% 29.22% 27.77% 28.08% 28.76% 27.37% -
Total Cost 372,830 165,811 737,872 552,431 377,702 178,098 621,990 -28.93%
-
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 19,894 19,893 21,476 20,719 2,023,887 - - -
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 8.46% 4.25% 19.39% 17.53% 0.11% 0.06% 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 39.62 17.85 80.84 64.99 0.45 0.19 1.35 853.41%
EPS 9.64 4.51 19.00 17.00 0.11 0.05 33.00 -56.00%
DPS 1.60 1.60 1.80 1.80 1.80 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 39.69 17.87 77.70 60.27 40.39 19.33 67.88 -30.09%
EPS 9.66 4.52 18.26 15.76 9.96 4.99 17.77 -33.41%
DPS 1.60 1.60 1.73 1.67 163.04 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 0.72 2.24 0.93 1.60 318.44 577.66 0.00 -
P/EPS 2.96 8.87 3.95 6.12 1,290.91 2,240.00 0.00 -
EY 33.82 11.28 25.33 16.35 0.08 0.04 0.00 -
DY 5.61 4.00 2.40 1.73 1.27 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 0.61 1.88 0.67 1.12 251.17 753.01 0.00 -
P/EPS 2.49 7.43 2.84 4.29 1,018.18 2,920.00 0.00 -
EY 40.17 13.46 35.19 23.29 0.10 0.03 0.00 -
DY 6.67 4.78 3.33 2.47 1.61 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