[CSL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.85%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 740,780 492,695 221,886 964,566 748,111 501,384 239,986 111.85%
PBT 242,923 169,680 79,948 320,297 270,899 171,980 86,869 98.36%
Tax -70,882 -49,815 -23,873 -93,603 -75,219 -48,298 -24,981 100.29%
NP 172,041 119,865 56,075 226,694 195,680 123,682 61,888 97.58%
-
NP to SH 172,041 119,865 56,075 226,694 195,680 123,682 61,888 97.58%
-
Tax Rate 29.18% 29.36% 29.86% 29.22% 27.77% 28.08% 28.76% -
Total Cost 568,739 372,830 165,811 737,872 552,431 377,702 178,098 116.70%
-
Net Worth 1,491,685 1,417,490 1,317,948 1,169,263 1,116,527 110,189,420 110,160,636 -94.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,889 19,894 19,893 21,476 20,719 2,023,887 - -
Div Payout % 11.56% 16.60% 35.48% 9.47% 10.59% 1,636.36% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,491,685 1,417,490 1,317,948 1,169,263 1,116,527 110,189,420 110,160,636 -94.30%
NOSH 1,243,070 1,243,412 1,243,348 1,193,126 1,151,058 112,438,182 123,775,998 -95.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.22% 24.33% 25.27% 23.50% 26.16% 24.67% 25.79% -
ROE 11.53% 8.46% 4.25% 19.39% 17.53% 0.11% 0.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.59 39.62 17.85 80.84 64.99 0.45 0.19 4500.03%
EPS 13.84 9.64 4.51 19.00 17.00 0.11 0.05 4132.77%
DPS 1.60 1.60 1.60 1.80 1.80 1.80 0.00 -
NAPS 1.20 1.14 1.06 0.98 0.97 0.98 0.89 22.02%
Adjusted Per Share Value based on latest NOSH - 1,107,933
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.68 39.69 17.87 77.70 60.27 40.39 19.33 111.88%
EPS 13.86 9.66 4.52 18.26 15.76 9.96 4.99 97.47%
DPS 1.60 1.60 1.60 1.73 1.67 163.04 0.00 -
NAPS 1.2017 1.1419 1.0617 0.9419 0.8994 88.7654 88.7422 -94.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.225 0.285 0.40 0.75 1.04 1.42 1.12 -
P/RPS 0.38 0.72 2.24 0.93 1.60 318.44 577.66 -99.24%
P/EPS 1.63 2.96 8.87 3.95 6.12 1,290.91 2,240.00 -99.18%
EY 61.51 33.82 11.28 25.33 16.35 0.08 0.04 13163.31%
DY 7.11 5.61 4.00 2.40 1.73 1.27 0.00 -
P/NAPS 0.19 0.25 0.38 0.77 1.07 1.45 1.26 -71.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 23/05/13 27/02/13 19/12/12 24/08/12 11/06/12 -
Price 0.195 0.24 0.335 0.54 0.73 1.12 1.46 -
P/RPS 0.33 0.61 1.88 0.67 1.12 251.17 753.01 -99.42%
P/EPS 1.41 2.49 7.43 2.84 4.29 1,018.18 2,920.00 -99.38%
EY 70.97 40.17 13.46 35.19 23.29 0.10 0.03 17570.55%
DY 8.21 6.67 4.78 3.33 2.47 1.61 0.00 -
P/NAPS 0.16 0.21 0.32 0.55 0.75 1.14 1.64 -78.77%

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