[CSL] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 2.33%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 305,841 308,964 333,642 313,687 279,513 241,128 173,592 45.82%
PBT 33,735 46,282 98,175 108,031 113,486 90,854 79,750 -43.61%
Tax -24,028 -27,286 -30,021 -30,634 -37,854 -31,902 -26,225 -5.66%
NP 9,707 18,996 68,154 77,397 75,632 58,952 53,525 -67.92%
-
NP to SH 9,707 18,996 68,154 77,397 75,632 58,952 53,525 -67.92%
-
Tax Rate 71.23% 58.96% 30.58% 28.36% 33.36% 35.11% 32.88% -
Total Cost 296,134 289,968 265,488 236,290 203,881 182,176 120,067 82.44%
-
Net Worth 1,779,237 1,777,148 1,722,509 1,656,575 1,664,535 1,244,225 1,877,461 -3.51%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,779,237 1,777,148 1,722,509 1,656,575 1,664,535 1,244,225 1,877,461 -3.51%
NOSH 1,244,222 1,242,761 1,239,215 1,236,250 1,242,190 1,244,225 1,243,352 0.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.17% 6.15% 20.43% 24.67% 27.06% 24.45% 30.83% -
ROE 0.55% 1.07% 3.96% 4.67% 4.54% 4.74% 2.85% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.58 24.86 26.92 25.37 22.50 19.38 13.96 45.76%
EPS 0.78 1.53 5.50 6.26 6.09 4.74 4.30 -67.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.39 1.34 1.34 1.00 1.51 -3.56%
Adjusted Per Share Value based on latest NOSH - 1,236,250
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.64 24.89 26.88 25.27 22.52 19.42 13.98 45.86%
EPS 0.78 1.53 5.49 6.23 6.09 4.75 4.31 -67.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4333 1.4316 1.3876 1.3345 1.3409 1.0023 1.5124 -3.51%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.085 0.065 0.075 0.08 0.11 0.13 0.11 -
P/RPS 0.35 0.26 0.28 0.32 0.49 0.67 0.79 -41.85%
P/EPS 10.90 4.25 1.36 1.28 1.81 2.74 2.56 162.46%
EY 9.18 23.52 73.33 78.26 55.35 36.45 39.14 -61.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.06 0.08 0.13 0.07 -9.75%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 18/11/16 19/08/16 25/05/16 26/02/16 23/11/15 -
Price 0.08 0.075 0.07 0.08 0.095 0.105 0.13 -
P/RPS 0.33 0.30 0.26 0.32 0.42 0.54 0.93 -49.84%
P/EPS 10.25 4.91 1.27 1.28 1.56 2.22 3.02 125.67%
EY 9.75 20.38 78.57 78.26 64.09 45.12 33.11 -55.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.06 0.07 0.11 0.09 -23.66%

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