[CSL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.26%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 949,515 740,780 492,695 221,886 964,566 748,111 501,384 52.89%
PBT 291,282 242,923 169,680 79,948 320,297 270,899 171,980 41.95%
Tax -84,251 -70,882 -49,815 -23,873 -93,603 -75,219 -48,298 44.76%
NP 207,031 172,041 119,865 56,075 226,694 195,680 123,682 40.84%
-
NP to SH 207,031 172,041 119,865 56,075 226,694 195,680 123,682 40.84%
-
Tax Rate 28.92% 29.18% 29.36% 29.86% 29.22% 27.77% 28.08% -
Total Cost 742,484 568,739 372,830 165,811 737,872 552,431 377,702 56.73%
-
Net Worth 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 1,116,527 110,189,420 -94.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,882 19,889 19,894 19,893 21,476 20,719 2,023,887 -95.37%
Div Payout % 9.60% 11.56% 16.60% 35.48% 9.47% 10.59% 1,636.36% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 1,116,527 110,189,420 -94.05%
NOSH 1,242,683 1,243,070 1,243,412 1,243,348 1,193,126 1,151,058 112,438,182 -94.99%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.80% 23.22% 24.33% 25.27% 23.50% 26.16% 24.67% -
ROE 13.12% 11.53% 8.46% 4.25% 19.39% 17.53% 0.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.41 59.59 39.62 17.85 80.84 64.99 0.45 2937.82%
EPS 16.66 13.84 9.64 4.51 19.00 17.00 0.11 2715.46%
DPS 1.60 1.60 1.60 1.60 1.80 1.80 1.80 -7.53%
NAPS 1.27 1.20 1.14 1.06 0.98 0.97 0.98 18.80%
Adjusted Per Share Value based on latest NOSH - 1,243,348
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.49 59.68 39.69 17.87 77.70 60.27 40.39 52.89%
EPS 16.68 13.86 9.66 4.52 18.26 15.76 9.96 40.89%
DPS 1.60 1.60 1.60 1.60 1.73 1.67 163.04 -95.37%
NAPS 1.2714 1.2017 1.1419 1.0617 0.9419 0.8994 88.7654 -94.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.225 0.285 0.40 0.75 1.04 1.42 -
P/RPS 0.26 0.38 0.72 2.24 0.93 1.60 318.44 -99.11%
P/EPS 1.20 1.63 2.96 8.87 3.95 6.12 1,290.91 -99.03%
EY 83.30 61.51 33.82 11.28 25.33 16.35 0.08 10043.94%
DY 8.00 7.11 5.61 4.00 2.40 1.73 1.27 239.93%
P/NAPS 0.16 0.19 0.25 0.38 0.77 1.07 1.45 -76.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 22/08/13 23/05/13 27/02/13 19/12/12 24/08/12 -
Price 0.20 0.195 0.24 0.335 0.54 0.73 1.12 -
P/RPS 0.26 0.33 0.61 1.88 0.67 1.12 251.17 -98.96%
P/EPS 1.20 1.41 2.49 7.43 2.84 4.29 1,018.18 -98.87%
EY 83.30 70.97 40.17 13.46 35.19 23.29 0.10 8645.34%
DY 8.00 8.21 6.67 4.78 3.33 2.47 1.61 190.34%
P/NAPS 0.16 0.16 0.21 0.32 0.55 0.75 1.14 -72.89%

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