[CSL] QoQ 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- 68.71%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 203,218 242,182 259,688 221,886 224,960 249,158 255,231 -14.05%
PBT 46,550 71,209 85,724 79,948 52,477 99,754 82,878 -31.85%
Tax -12,841 -20,470 -24,745 -23,873 -19,239 -27,155 -22,675 -31.47%
NP 33,709 50,739 60,979 56,075 33,238 72,599 60,203 -31.99%
-
NP to SH 33,709 50,739 60,979 56,075 33,238 72,599 60,203 -31.99%
-
Tax Rate 27.59% 28.75% 28.87% 29.86% 36.66% 27.22% 27.36% -
Total Cost 169,509 191,443 198,709 165,811 191,722 176,559 195,028 -8.90%
-
Net Worth 1,579,720 1,492,323 1,415,805 1,317,948 1,085,774 1,173,683 117,997,880 -94.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 19,893 - 21,779 2,167,307 -
Div Payout % - - - 35.48% - 30.00% 3,600.00% -
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 1,579,720 1,492,323 1,415,805 1,317,948 1,085,774 1,173,683 117,997,880 -94.31%
NOSH 1,243,874 1,243,602 1,241,934 1,243,348 1,107,933 1,209,983 120,405,998 -95.21%
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 16.59% 20.95% 23.48% 25.27% 14.78% 29.14% 23.59% -
ROE 2.13% 3.40% 4.31% 4.25% 3.06% 6.19% 0.05% -
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 16.34 19.47 20.91 17.85 20.30 20.59 0.21 1708.18%
EPS 2.71 4.08 4.91 4.51 3.00 6.00 0.05 1321.80%
DPS 0.00 0.00 0.00 1.60 0.00 1.80 1.80 -
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 16.37 19.51 20.92 17.87 18.12 20.07 20.56 -14.05%
EPS 2.72 4.09 4.91 4.52 2.68 5.85 4.85 -31.92%
DPS 0.00 0.00 0.00 1.60 0.00 1.75 174.59 -
NAPS 1.2726 1.2022 1.1405 1.0617 0.8747 0.9455 95.0556 -94.31%
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 1.22 1.16 1.36 2.24 3.69 5.05 669.89 -98.49%
P/EPS 7.38 5.51 5.80 8.87 25.00 17.33 2,840.00 -98.08%
EY 13.55 18.13 17.23 11.28 4.00 5.77 0.04 4708.15%
DY 0.00 0.00 0.00 4.00 0.00 1.73 1.27 -
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 1.22 1.00 1.15 1.88 2.66 3.55 528.36 -98.23%
P/EPS 7.38 4.78 4.89 7.43 18.00 12.17 2,240.00 -97.76%
EY 13.55 20.92 20.46 13.46 5.56 8.22 0.04 4708.15%
DY 0.00 0.00 0.00 4.78 0.00 2.47 1.61 -
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